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 8401 Kelly Ln, Alvarado, TX, 76009 with 5% annual appreciation on a $357,000 basis while $2,815/mo rent supports operations. Total monthly income totals $2,815/mo and a $1,747/mo payment preserves $277/mo for cash returns. Annual cash flow comes to $3,320/yr on $118,346 deployed, and return on cash invested reaches 22.71% in year one. Equity gained on principal adds $2,304/yr, and five-year appreciation sums $98,633 alongside rental yield of 9.46%. Five-year ROI measures 119.09% and total cumulative return in cash totals $140,944.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,815/mo property income versus a $1,747/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1984
1.88 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 |
|---|---|---|
| 2025-02-08 | Listed for sale | $357,000 |
| 2023-10-31 | Sold | N/A |
| 2023-10-05 | Pending sale | $328,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $311,417 | 72.92% |
| 2023-02-12 | $1780.80 | -28.95% | $180,092 | 10.00% |
| 2022-02-12 | $2506.57 | -4.25% | $163,720 | 4.20% |
Listed by: Isaias Mercado • Monument Realty
Mls Name: NTREIS
Mls ID: #20838348
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.
