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 Maypearl at 8879 Fm 66, Maypearl, TX, 76050 offers a 8.88% rental yield on a $525,000 purchase with $3,886/mo rent. Total monthly income registers $3,886/mo, and a $2,570/mo payment leaves $152/mo available for distribution. Annual cash flow reaches $1,827/yr on $172,725 to close, and return on cash invested stands at 21.12% in year one. Equity gained on principal adds $3,388/yr while 5% annual appreciation supports $145,048 over five years. Portfolio math shows five-year ROI at 110.53% and total cumulative return in cash at $190,905. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,886/mo property income against a $2,570/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
10.15 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 |
|---|---|---|
| 2024-07-19 | Price change | $525,000 |
| 2024-06-21 | Pending sale | $539,900 |
| 2024-06-13 | Contingent | $539,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2620.76 | -14.38% | $267,410 | 15.08% |
| 2022-08-14 | $3060.96 | N/A | $232,371 | 10.00% |
| 2021-08-14 | N/A | N/A | $211,246 | 10.86% |
Listed by: Telina Williams • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20561424
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.
