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 7125 S Highway 171, Grandview, TX, 76050 offers a 9.52% rental yield on a $475,000 purchase with $3,767/mo rent. Total monthly income registers $3,767/mo, and a $2,325/mo payment leaves $389/mo available for distribution. Annual cash flow reaches $4,669/yr on $157,463 to close, and return on cash invested stands at 22.87% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 119.98% and total cumulative return in cash at $188,923. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,767/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1975
5.85 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 |
|---|---|---|
| 2025-01-07 | Price change | $475,000 |
| 2024-10-01 | Price change | $485,000 |
| 2024-08-27 | Listed for sale | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $252,828 | 8.48% |
| 2023-02-12 | $2066.33 | -33.92% | $233,066 | 10.00% |
| 2022-02-12 | $3126.84 | -6.68% | $211,878 | N/A |
Listed by: Melissa Reaves • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20714003
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.
