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 Grandview at 103 Willow St, Grandview, TX, 76050 at $260,000 posts ROI 36.15% with $1,167/mo cash flow from $3,016/mo rent. Total monthly income equals $3,016/mo, and annual cash flow records $14,000/yr on $86,190 to close. Return on cash invested measures 36.15% and rental yield reads 13.92% at the current $260,000. Equity gained on principal adds $1,678/yr, and 5% annual appreciation supports $71,833 by year five. Five-year ROI prints 191.18% and total cumulative return in cash totals $164,777.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,016/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1940
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76050, Grandview, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,010 (100%) |
| Owner Occupied HU | 2,303 (76.5%) |
| Renter Occupied HU | 500 (16.6%) |
| Vacant Housing Units | 207 ( 6.9%) |
| Median Home Value | $450,132 |
| Average Home Value | $447,276 |
Residential
2,889
Single Family
2,809
Multi-Family
80
Businesses
193
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $260,000 |
| 2024-07-25 | Price change | $270,000 |
| 2024-06-20 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4145.89 | 49.40% | $194,415 | 59.60% |
| 2022-08-14 | $2775.09 | 601.15% | $121,815 | 74.75% |
| 2021-08-14 | $395.79 | 0.97% | $69,708 | 10.00% |
Listed by: York GILL • Gill Properties
Mls Name: NTREIS
Mls ID: #20651702
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.
