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 1224 Bellaire Dr, Grapevine, TX, 76051 at $399,000 posts ROI 23.2% with $363/mo cash flow from $3,200/mo rent. Total monthly income equals $3,200/mo, and annual cash flow records $4,351/yr on $132,269 to close. Return on cash invested measures 23.2% and rental yield reads 9.62% at the current $399,000. Equity gained on principal adds $2,575/yr, and 5% annual appreciation supports $110,236 by year five. Five-year ROI prints 121.7% and total cumulative return in cash totals $160,970.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,200/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1955
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 |
|---|---|---|
| 2025-05-15 | Listed for sale | $399,000 |
| 2024-10-31 | Listing removed | $425,000 |
| 2024-07-05 | Price change | $429,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $722.40 | -4.51% | $438,810 | 22.22% |
| 2023-07-01 | $756.48 | N/A | $359,036 | 9.60% |
| 2022-07-01 | N/A | N/A | $327,596 | 14.95% |
Listed by: Brenda Colvin • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20923177
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.
