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 7920 E Fm 4, Grandview, TX, 76050 priced at $425,000 converts $3,310/mo rent into $288/mo cash flow after a $2,080/mo obligation. Total monthly income equals $3,310/mo, and annual cash flow totals $3,455/yr on $140,888 invested. Return on cash invested prints 22.36% in year one, and rental yield reads 9.35% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 117.19% and total cumulative return in cash sums $165,113. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,310/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 1960
5 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: Shirley Johnson • Coldwell Banker Apex Realtors
Mls Name: Coldwell Banker Apex, Realtors
Mls ID: #20780178
