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% |
Total monthly income runs $4,800/mo, and a $5,384/mo payment. Purchase price stands at $1,100,000, and rental yield measures 5.24% with $4,800/mo rent. Return on cash invested shows 10.19% in year one, and 5% annual appreciation builds toward $303,910 over five years. Five-year ROI reaches 51.88% and total cumulative return in cash records $184,915. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,800/mo property income covering a $5,384/mo payment rather than investor’s personal income.
Single Family
Built in 2019
18.23 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 |
|---|---|---|
| 2024-11-18 | Price change | $1,100,000 |
| 2024-10-17 | Price change | $1,149,000 |
| 2024-09-05 | Price change | $1,199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $427,767 | 10.00% |
| 2023-12-27 | $4714.87 | -10.80% | $388,879 | 10.00% |
| 2022-12-27 | $5285.97 | 2.30% | $353,526 | 10.00% |
Listed by: Shelley Green • TheGreenTeam RE Professionals
Mls Name: NTREIS
Mls ID: #20701843
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.
