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% |
Investment property for sale in Alvarado at 8100 Raintree Ct, Alvarado, TX, 76009 offers a 24.74% rental yield on a $149,900 purchase with $3,091/mo rent. Total monthly income registers $3,091/mo, and a $734/mo payment leaves $1,975/mo available for distribution. Annual cash flow reaches $23,697/yr on $49,692 to close, and return on cash invested stands at 67.6% in year one. Equity gained on principal adds $967/yr while 5% annual appreciation supports $41,415 over five years. Portfolio math shows five-year ROI at 360.23% and total cumulative return in cash at $179,003. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,091/mo property income against a $734/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
1.10 Acres 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 |
|---|---|---|
| 2024-12-20 | Price change | $149,900 |
| 2024-11-08 | Listed for sale | $159,900 |
| 2024-07-22 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $224,755 | 20.34% |
| 2023-12-27 | $3087.60 | 20.00% | $186,768 | 36.38% |
| 2022-12-27 | $2572.97 | 81.11% | $136,945 | 45.40% |
Listed by: Joyce Tolliver • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #6785362
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
