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 Gardenia Plan, Eagle Glen, Alvarado, TX, 76009 offers a 11.44% rental yield on a $366,990 purchase with $3,500/mo rent. Total monthly income registers $3,500/mo, and a $1,796/mo payment leaves $891/mo available for distribution. Annual cash flow reaches $10,686/yr on $121,657 to close, and return on cash invested stands at 28.69% in year one. Equity gained on principal adds $2,368/yr while 5% annual appreciation supports $101,393 over five years. Portfolio math shows five-year ROI at 151.16% and total cumulative return in cash at $183,896. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,500/mo property income against a $1,796/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2024-05-08 | Listed for sale | $366,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
