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 Grapevine at 1072 W Winding Creek Dr, Grapevine, TX, 76051 uses $223,062 cash to close to unlock $39,493/yr annual cash flow and $3,291/mo monthly cash flow. Total monthly income runs $8,112/mo, and a $3,318/mo payment keeps the spread at $3,291/mo. Purchase price stands at $678,000, and rental yield measures 14.36% with $8,112/mo rent. Return on cash invested shows 37.77% in year one, and 5% annual appreciation builds toward $187,319 over five years. Five-year ROI reaches 199.8% and total cumulative return in cash records $445,677. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $8,112/mo property income covering a $3,318/mo payment rather than investor’s personal income.
Single Family
Built in 1990
7,579 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 |
|---|---|---|
| 2024-08-06 | Price change | $678,000 |
| 2024-05-27 | Listed for sale | $680,000 |
| 2023-07-19 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6227.55 | -17.89% | $614,222 | 28.86% |
| 2022-08-14 | $7584.10 | 4.69% | $476,661 | 16.76% |
| 2021-08-14 | $7244.40 | 0.42% | $408,247 | 1.58% |
Listed by: Nancy Hollis • Hollis Properties
Mls Name: NTREIS
Mls ID: #20628429
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.
