Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Alvarado at 717 N Ray St, Alvarado, TX, 76009 priced at $255,000 pairs $1,813/mo rent with after a $1,248/mo payment. Total monthly income equals $1,813/mo. Return on cash invested is 16.98% in year one, and rental yield stands at 8.53% on a $255,000 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,452 by year five. Five-year ROI measures 89.4% and total cumulative return in cash reaches $75,572. For financing, Ziffy Mortgage’s DSCR program evaluates $1,813/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
9,888 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76009, Alvarado, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,885 (100%) |
| Owner Occupied HU | 6,636 (74.7%) |
| Renter Occupied HU | 1,757 (19.8%) |
| Vacant Housing Units | 492 ( 5.5%) |
| Median Home Value | $258,762 |
| Average Home Value | $301,630 |
Residential
8,499
Single Family
8,345
Multi-Family
154
Businesses
651
Date | Event | Price |
|---|---|---|
| 2025-03-27 | Listed for sale | $255,000 |
| 2022-07-28 | Sold | N/A |
| 2022-04-29 | Pending sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-27 | N/A | N/A | $272,143 | N/A |
| 2023-03-27 | $6708.54 | 83.36% | $272,143 | 100.20% |
| 2022-03-27 | $3658.75 | -0.85% | $135,936 | N/A |
Listed by: Flor Alvarado • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20883090
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
