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 8222 Happy Trl, Alvarado, TX, 76009 uses $82,875 cash to close to unlock $4,534/yr annual cash flow and $378/mo monthly cash flow. Total monthly income runs $2,156/mo, and a $1,224/mo payment keeps the spread at $378/mo. Purchase price stands at $250,000, and rental yield measures 10.35% with $2,156/mo rent. Return on cash invested shows 25.38% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 133.38% and total cumulative return in cash records $110,542. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,156/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Single Family
Built in 1985
0.52 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | N/A | N/A | $138,179 | 10.00% |
| 2023-05-23 | $319.17 | -62.15% | $125,617 | 10.00% |
| 2022-05-23 | $843.32 | 0.74% | $114,197 | 10.00% |
Listed by: Lisa Ellis • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20945995
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.
