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 $2,394/mo, and a $5,384/mo payment. Purchase price stands at $1,100,000, and rental yield measures 2.61% with $2,394/mo rent. Return on cash invested shows 2.09% in year one, and 5% annual appreciation builds toward $303,910 over five years. Five-year ROI reaches 8.44% and total cumulative return in cash records $30,091. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,394/mo property income covering a $5,384/mo payment rather than investor’s personal income.
Single Family
Built in 1980
26.37 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 |
|---|---|---|
| 2025-05-27 | Listed for sale | $1,100,000 |
| 2019-04-05 | Listing removed | $485,000 |
| 2019-04-05 | Pending sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | N/A | N/A | $220,762 | 10.00% |
| 2023-05-27 | $1946.75 | -22.15% | $200,693 | 10.00% |
| 2022-05-27 | $2500.62 | -0.41% | $182,448 | 10.00% |
Listed by: Kimberly Capps • Keller Williams Realty-FM
Mls Name: HAR
Mls Provider:
Mls ID: #69166596
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
