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 514 S 5th St, Grandview, TX, 76050 with 5% annual appreciation on a $345,600 basis while $2,926/mo rent supports operations. Total monthly income totals $2,926/mo and a $1,692/mo payment preserves $468/mo for cash returns. Annual cash flow comes to $5,615/yr on $114,566 deployed, and return on cash invested reaches 24.81% in year one. Equity gained on principal adds $2,230/yr, and five-year appreciation sums $95,483 alongside rental yield of 10.16%. Five-year ROI measures 130.32% and total cumulative return in cash totals $149,304.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,926/mo property income versus a $1,692/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
8,407 sqft 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 |
|---|---|---|
| 2024-12-19 | Listed for sale | $345,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $55,000 | -52.18% |
| 2023-12-27 | $2452.61 | 65.61% | $115,011 | 76.92% |
| 2022-12-27 | $1480.92 | -54.65% | $65,006 | -50.86% |
Listed by: Amy Greenslade • Buck Realty
Mls Name: NTREIS
Mls ID: #20798698
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.
