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 9120 Marianna Way, Alvarado, TX, 76009 offers a 11.6% rental yield on a $195,000 purchase with $1,885/mo rent. Total monthly income registers $1,885/mo, and a $954/mo payment leaves $499/mo available for distribution. Annual cash flow reaches $5,985/yr on $64,643 to close, and return on cash invested stands at 29.17% in year one. Equity gained on principal adds $1,258/yr while 5% annual appreciation supports $53,875 over five years. Portfolio math shows five-year ROI at 153.7% and total cumulative return in cash at $99,358. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,885/mo property income against a $954/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1996
2.45 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 |
|---|---|---|
| 2024-10-04 | Listed for sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | N/A | N/A | $95,626 | 10.00% |
| 2023-10-15 | $389.57 | -57.33% | $86,933 | 10.00% |
| 2022-10-15 | $912.92 | -8.65% | $79,030 | 10.00% |
Listed by: David Smith • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20745724
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.
