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% |
Rental property for sale in Grandview at 5132 E Fm 4, Grandview, TX, 76050 priced at $625,000 converts $4,542/mo rent into $98/mo cash flow after a $3,059/mo obligation. Total monthly income equals $4,542/mo, and annual cash flow totals $1,171/yr on $205,625 invested. Return on cash invested prints 20.63% in year one, and rental yield reads 8.72% against a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation compiles into $172,676 by year five. Five-year ROI reaches 107.9% and total cumulative return in cash sums $221,869. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,542/mo property income covering a $3,059/mo payment, not borrower’s personal income.
Single Family
Built in 2021
5.21 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 |
|---|---|---|
| 2024-10-22 | Price change | $625,000 |
| 2024-09-30 | Listed for sale | $640,000 |
| 2024-09-12 | Listing removed | $640,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $452,764 | -17.19% |
| 2023-12-27 | $7036.81 | -13.05% | $546,764 | 10.00% |
| 2022-12-27 | $8092.72 | 263.68% | $497,058 | 281.55% |
Listed by: Toie Harp • Coldwell Banker Apex, REALTORS Cleburne
Mls Name: NTREIS
Mls ID: #20702868
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.
