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% |
Total monthly income runs $2,588/mo, and a $2,203/mo payment. Purchase price stands at $450,000, and rental yield measures 6.9% with $2,588/mo rent. Return on cash invested shows 14.98% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 77.64% and total cumulative return in cash records $115,818. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,588/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 2020
1.19 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 |
|---|---|---|
| 2025-06-20 | Listed for sale | $450,000 |
| 2023-08-10 | Sold | N/A |
| 2023-08-04 | Contingent | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | N/A | N/A | $398,854 | 56.92% |
| 2023-06-20 | $2872.95 | -33.82% | $254,174 | 10.00% |
| 2022-06-20 | $4341.35 | 62.42% | $231,067 | 64.42% |
Listed by: Gina Ulrich • Fathom Realty
Mls Name: NTREIS
Mls ID: #20974438
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.
