Magnolia Plan, Eagle Glen, Alvarado, TX, 76009 | $1,026/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

Magnolia Plan, Eagle Glen, Alvarado, TX, 76009 | $1,026/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3100 sft

1929 Westhill Dr, Cleburne, TX, 76033

4 Bed
3 Bath
3089 sft

8308 Caprington Ct, Cleburne, TX, 76033

4 Bed
4 Bath
3100 sft

1923 Westhill Dr, Cleburne, TX, 76033

6 Bed
4 Bath
4000 sft

Taft - A1 Plan, Villages of Mayfield, Cleburne, TX, 76031

Nearby investment properties with comparable prices

4 Bed
3 Bath
3067 sft

Carolina III Plan, Eagle Glen, Alvarado, TX, 76009

4 Bed
3 Bath
2642 sft

Concept 2622 Plan, Belle Meadows, Cleburne, TX, 76033

4 Bed
3 Bath
2622 sft

Concept 2622 Plan, Belle Meadows, Cleburne, TX, 76033

4 Bed
2 Bath
2243 sft

907 Meadow View Dr, Cleburne, TX, 76033

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 Magnolia Plan, Eagle Glen, Alvarado, TX, 76009 offers a 11.42% rental yield on a $426,990 purchase with $4,062/mo rent. Total monthly income registers $4,062/mo, and a $2,090/mo payment leaves $1,026/mo available for distribution. Annual cash flow reaches $12,306/yr on $141,547 to close, and return on cash invested stands at 28.6% in year one. Equity gained on principal adds $2,755/yr while 5% annual appreciation supports $117,969 over five years. Portfolio math shows five-year ROI at 150.68% and total cumulative return in cash at $213,282. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,062/mo property income against a $2,090/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

More details about the property

The Classic Series Magnolia floor plan is a two-story home with five bedrooms and two and a half bathrooms. Features of this plan include a covered porch, formal dining, a large family room, an optional study, an open kitchen with custom cabinets and an island, a primary suite with a walk-in closet and garden tub, and an upstairs game room. Contact us or visit our model home for more information about building this plan.

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