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 1225 Bellaire Dr, Grapevine, TX, 76051 earns $427/mo cash flow from $2,560/mo rent with a $1,468/mo payment. Total monthly income totals $2,560/mo, and annual cash flow totals $5,127/yr on $99,417 capital. ROI tracks 25.07% on current figures, and rental yield reads 10.24% at a $299,900 purchase. Equity gained on principal adds $1,935/yr, and 5% annual appreciation supports $82,857 over five years. Five-year ROI reaches 131.74% and total cumulative return in cash sums $130,972. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,560/mo property income instead of your personal income.
Single Family
Built in 1953
8,668 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dawn Rocha • Rocha and Associates, Realtors
Mls Name: NTREIS
Mls ID: #21042424
