221 Kinley St, Grandview, TX, 76050 | $2,080/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

221 Kinley St, Grandview, TX, 76050 | $2,080/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2426 sft

309 Olde Knoll Pl, Rio Vista, TX, 76093

3 Bed
3 Bath
1944 sft

33037 Woodcrest Dr, Whitney, TX, 76692

4 Bed
3 Bath
3356 sft

28029 Marina Dr, Whitney, TX, 76692

- Bed
3 Bath
3430 sft

39107 Cedar Trl, Whitney, TX, 76692

Nearby investment properties with comparable prices

2 Bed
2 Bath
1440 sft

166 Private Road 1404, Morgan, TX, 76671

4 Bed
3 Bath
2395 sft

19119 White Bluff Dr, Whitney, TX, 76692

4 Bed
2 Bath
1773 sft

316 Logan St, Keene, TX, 76059

3 Bed
2 Bath
1825 sft

1533 County Road 1109e, Rio Vista, TX, 76093

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

Rental property for sale in Grandview at 221 Kinley St, Grandview, TX, 76050 priced at $319,990 converts $4,355/mo rent into $2,080/mo cash flow after a $1,566/mo obligation. Total monthly income equals $4,355/mo, and annual cash flow totals $24,956/yr on $106,077 invested. Return on cash invested prints 43.44% in year one, and rental yield reads 16.33% against a $319,990 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation compiles into $88,407 by year five. Five-year ROI reaches 230.2% and total cumulative return in cash sums $244,188. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,355/mo property income covering a $1,566/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

221 Kinley Street, Grandview, Texas is a new home built by D.R. Horton in the Vista Point community. Estimated completion - July 2024. The Natchez is a single story 1,860 sq. ft. home offering 4 bedrooms and 2 baths. This home features a long foyer leading into the main living space. The open kitchen overlooks the combination dining and living area and features spacious quartz countertops, stainless steel appliances, a large kitchen island and a corner walk-in pantry. With the three secondary bedrooms at the front of the home, the main bedroom is located privately at the back of the home, just off the living room. The private main bedroom features an ensuite bathroom complete with a huge walk in closet and large walk in shower with white subway tile surround. The Natchez comes with a covered rear patio giving view to the professionally irrigated and landscaped yard. The Natchez home 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 porches, stone options, and lot premiums) that require an additiona

Neighborhood Data

Neighborhood data shown for ZIP Code: 76050, Grandview, TX area.

Housing Distribution

Housing Statistics

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