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 600 McDuff Ave, Grandview, TX, 76050 priced at $212,000 converts $1,512/mo rent into $4/mo cash flow after a $1,038/mo obligation. Total monthly income equals $1,512/mo, and annual cash flow totals $49/yr on $70,278 invested. Return on cash invested prints 19.98% in year one, and rental yield reads 8.56% against a $212,000 entry. Equity gained on principal adds $1,368/yr, while 5% annual appreciation compiles into $58,572 by year five. Five-year ROI reaches 104.49% and total cumulative return in cash sums $73,435. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,512/mo property income covering a $1,038/mo payment, not borrower’s personal income.
Manufactured
Built in 1992
0.46 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: John Prell • Creekview Realty
Mls Name: NTREIS
Mls ID: #21130274
