Newlin Plan, Vista Point, Grandview, TX, 76050 | $474/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Newlin Plan, Vista Point, Grandview, TX, 76050 | $474/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1568 sft

101 John August Dr, Grandview, TX, 76050

3 Bed
2 Bath
1318 sft

680 Marilynn Way, Grandview, TX, 76050

3 Bed
2 Bath
1538 sft

676 Marilynn Way, Grandview, TX, 76050

3 Bed
2 Bath
1318 sft

100 John August Dr, Grandview, TX, 76050

Nearby investment properties with comparable prices

3 Bed
2 Bath
1538 sft

101 Zachary Ln, Grandview, TX, 76050

3 Bed
2 Bath
1126 sft

608 Mesquite Dr, Rio Vista, TX, 76093

3 Bed
2 Bath
1500 sft

9316 Apache Trl, Rio Vista, TX, 76093

2 Bed
2 Bath
1150 sft

26035 Heartwood Dr, Whitney, TX, 76692

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Grandview at Newlin Plan, Vista Point, Grandview, TX, 76050 earns $474/mo cash flow from $2,394/mo rent with a $1,322/mo payment. Total monthly income totals $2,394/mo, and annual cash flow totals $5,682/yr on $89,505 capital. ROI tracks 26.26% on current figures, and rental yield reads 10.64% at a $269,999 purchase. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,596 over five years. Five-year ROI reaches 138.12% and total cumulative return in cash sums $123,625. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,394/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76050, Grandview, TX area.

Housing Distribution

Housing Statistics

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