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 606 Brandt St, Grandview, TX, 76050 listed at $495,000 pairs $3,976/mo rent with a $2,423/mo payment to leave $225/mo cash flow. Total monthly income runs $3,976/mo, and annual cash flow reaches $2,697/yr on $164,093 cash to close. Return on cash invested measures 21.55% in year one, and rental yield registers 9.64% at a $495,000 basis. Equity gained on principal adds $3,194/yr, and annual property appreciation at 5% supports $136,759 by year five. Five-year ROI tracks 113.47% and total cumulative return in cash totals $186,202. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,976/mo property income relative to a $2,423/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
8,537 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 |
|---|---|---|
| 2025-05-31 | Listed for sale | $495,000 |
| 2022-07-20 | Sold | N/A |
| 2022-05-12 | Pending sale | $459,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-31 | N/A | N/A | $464,054 | -9.93% |
| 2023-05-31 | $10987.52 | 60.57% | $515,243 | 60.52% |
| 2022-05-31 | $6842.74 | -0.57% | $320,993 | 10.00% |
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20949570
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.
