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 611 S Bois D Arc St, Grandview, TX, 76050 priced at $259,900 converts $2,828/mo rent into $980/mo cash flow after a $1,272/mo obligation. Total monthly income equals $2,828/mo, and annual cash flow totals $11,756/yr on $86,157 invested. Return on cash invested prints 33.55% in year one, and rental yield reads 13.06% against a $259,900 entry. Equity gained on principal adds $1,677/yr, while 5% annual appreciation compiles into $71,806 by year five. Five-year ROI reaches 177.22% and total cumulative return in cash sums $152,686. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,828/mo property income covering a $1,272/mo payment, not borrower’s personal income.
Single Family
Built in 2001
0.60 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 |
|---|---|---|
| 2024-08-13 | Price change | $259,900 |
| 2024-08-07 | Listed for sale | $264,900 |
| 2018-07-02 | Listing removed | $140,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4317.68 | -1.41% | $202,471 | 5.32% |
| 2022-08-14 | $4379.48 | 23.19% | $192,241 | 33.50% |
| 2021-08-14 | $3554.99 | -1.28% | $144,005 | N/A |
Listed by: Christi Black • BLACK REAL ESTATE, LLC
Mls Name: NTREIS
Mls ID: #20696196
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.
