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 Hawthorne II Plan, Sunset Ridge, Alvarado, TX, 76009 priced at $417,990 pairs $3,713/mo rent with $740/mo cash flow after a $2,046/mo payment. Total monthly income equals $3,713/mo, and annual cash flow comes to $8,886/yr on $138,564 invested. Return on cash invested is 26.32% in year one, and rental yield stands at 10.66% on a $417,990 basis. Equity gained on principal adds $2,697/yr, and 5% annual appreciation accumulates to $115,483 by year five. Five-year ROI measures 138.45% and total cumulative return in cash reaches $191,844. For financing, Ziffy Mortgage’s DSCR program evaluates $3,713/mo property income against a $2,046/mo payment instead of your W2s, 1099s, or 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 |
|---|---|---|
| 2025-07-24 | Price change | $417,990 |
| 2024-04-11 | Listed for sale | $414,990 |
| 2024-04-01 | Listing removed | N/A |
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
