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 Grapevine at 1001 Cable Creek Dr, Grapevine, TX, 76051 generates $3,476/mo in rent and, after a $1,953/mo payment, leaves $639/mo in cash flow. Total monthly income is $3,476/mo, and annual cash flow is $7,663/yr on $132,269 invested. Return on cash invested sits at 25.7% in year one, and rental yield is 10.45% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 135.14% and total cumulative return in cash sums $178,742. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,476/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76051, Grapevine, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,607 (100%) |
| Owner Occupied HU | 11,323 (48.0%) |
| Renter Occupied HU | 11,128 (47.1%) |
| Vacant Housing Units | 1,156 ( 4.9%) |
| Median Home Value | $478,822 |
| Average Home Value | $525,786 |
Residential
23,210
Single Family
13,855
Multi-Family
9,355
Businesses
2,026
Date | Event | Price |
|---|---|---|
| 2025-03-20 | Listed for sale | $399,000 |
| 2021-01-11 | Listing removed | N/A |
| 2021-01-03 | Listed for rent | $1,925 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-03-20 | $1572.26 | -0.12% | $267,119 | 0.88% |
| 2018-03-20 | $1574.13 | -55.36% | $264,783 | 9.29% |
| 2017-03-20 | $3526.23 | 10.11% | $242,272 | 4.71% |
Listed by: Parker Fentriss • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20875211
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.
