IRVING Plan, The Parks of Alvarado, Alvarado, TX, 76009 | $660/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

IRVING Plan, The Parks of Alvarado, Alvarado, TX, 76009 | $660/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2687 sft

Raleigh Plan, Baker Farms, Cleburne, TX, 76033

3 Bed
2 Bath
1600 sft

416 Rose Ave, Cleburne, TX, 76033

3 Bed
2 Bath
1696 sft

5700 County Road 1217, Cleburne, TX, 76033

3 Bed
2 Bath
1517 sft

Essex Plan, Trail Creek, Cleburne, TX, 76033

Nearby investment properties with comparable prices

3 Bed
2 Bath
2200 sft

164 Chambers Dr, Alvarado, TX, 76009

4 Bed
3 Bath
2340 sft

2341 Oak Leaf Trl, Cleburne, TX, 76031

3 Bed
2 Bath
2200 sft

209 Circle Dr, Alvarado, TX, 76009

2 Bed
2 Bath
1708 sft

201 Pioneer Dr UNIT A, Keene, TX, 76059

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Alvarado at IRVING Plan, The Parks of Alvarado, Alvarado, TX, 76009 earns $660/mo cash flow from $3,589/mo rent with a $2,016/mo payment. Total monthly income totals $3,589/mo, and annual cash flow totals $7,917/yr on $136,575 capital. ROI tracks 25.71% on current figures, and rental yield reads 10.45% at a $411,990 purchase. Equity gained on principal adds $2,659/yr, and 5% annual appreciation supports $113,825 over five years. Five-year ROI reaches 135.13% and total cumulative return in cash sums $184,560. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,589/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Irving is a single story home with 5 bedrooms, 3 bathrooms, and a study, offering approx 2,660 square feet of living space. As you enter the foyer of the home, a hallway will lead to three of the 4 extra bedrooms, as well as, bathroom three. Continuing into the home, the foyer opens up to the dining room, family room, and kitchen. The kitchen has a large island that opens to the family room, perfect for entertaining. The kitchen also features granite or quartz countertops, stainless steel appliances with electric cooking range, a walk-in pantry, and decorative tile backsplash. The large family room has tons of natural lighting and looks out to the large covered patio. The study is located off of the family room and the final extra bedroom, bedroom two, is privately located at the back of the home, with its own bathroom, perfect for a guest suite. The primary bedroom is also at the back of the home and has a huge walk-in closet. This home also includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porche

Neighborhood Data

Neighborhood data shown for ZIP Code: 76009, Alvarado, TX area.

Housing Distribution

Housing Statistics

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