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 816 County Road 207, Alvarado, TX, 76009 generates $3,055/mo in rent and, after a $1,810/mo payment, leaves $425/mo in cash flow. Total monthly income is $3,055/mo, and annual cash flow is $5,101/yr on $122,622 invested. Return on cash invested sits at 24.07% in year one, and rental yield is 9.91% on a $369,900 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 126.4% and total cumulative return in cash sums $154,990. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,055/mo property income rather than buyer’s personal income.
Manufactured
Built in 2001
2.80 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 |
|---|---|---|
| 2024-08-12 | Listed for sale | $369,900 |
| 2021-10-11 | Sold | N/A |
| 2021-10-06 | Pending sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $4194.96 | -12.01% | $253,750 | N/A |
| 2022-08-13 | $4767.53 | 61.80% | $253,750 | 63.80% |
| 2021-08-13 | $2946.51 | 104.48% | $154,916 | 115.27% |
Listed by: Natasha Rico • Rico Realty
Mls Name: NTREIS
Mls ID: #20683157
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.
