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 805 S 3rd St, Grandview, TX, 76050 generates $2,168/mo in rent and, after a $1,361/mo payment, leaves $191/mo in cash flow. Total monthly income is $2,168/mo, and annual cash flow is $2,289/yr on $92,157 invested. Return on cash invested sits at 22.39% in year one, and rental yield is 9.36% on a $278,000 entry. Equity gained on principal adds $1,794/yr, while 5% annual appreciation builds toward $76,806 over five years. Five-year ROI reaches 117.38% and total cumulative return in cash sums $108,173. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,168/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
8,015 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 |
|---|---|---|
| 2024-12-09 | Price change | $278,000 |
| 2024-09-30 | Listed for sale | $285,000 |
| 2021-09-17 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $237,940 | 9.03% |
| 2023-02-12 | $3623.36 | -19.83% | $218,237 | 10.00% |
| 2022-02-12 | $4519.72 | 254.13% | $198,397 | 98.69% |
Listed by: Amy Martin • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20723969
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.
