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 262 Hill County Rd #1413-E, Grandview, TX, 76050 listed at $450,000 pairs $4,800/mo rent with a $2,203/mo payment to leave $1,600/mo cash flow. Total monthly income runs $4,800/mo, and annual cash flow reaches $19,194/yr on $149,175 cash to close. Return on cash invested measures 32.78% in year one, and rental yield registers 12.8% at a $450,000 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,327 by year five. Five-year ROI tracks 173.06% and total cumulative return in cash totals $258,162. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,800/mo property income relative to a $2,203/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
10 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 |
|---|---|---|
| 2025-06-10 | Listed for sale | $450,000 |
| 2025-05-31 | Listing removed | $478,300 |
| 2025-05-19 | Price change | $478,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lisa Ellis • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20964802
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.
