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 1401 Savannah Ct, Grapevine, TX, 76051 priced at $750,000 pairs $7,000/mo rent with $1,612/mo cash flow after a $3,671/mo payment. Total monthly income equals $7,000/mo, and annual cash flow comes to $19,348/yr on $246,750 invested. Return on cash invested is 27.9% in year one, and rental yield stands at 11.2% on a $750,000 basis. Equity gained on principal adds $4,840/yr, and 5% annual appreciation accumulates to $207,211 by year five. Five-year ROI measures 146.99% and total cumulative return in cash reaches $362,706. For financing, Ziffy Mortgage’s DSCR program evaluates $7,000/mo property income against a $3,671/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
6,534 sqft lot
$N/A/sqft
$650 annually 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 |
|---|---|---|
| 2024-07-23 | Price change | $750,000 |
| 2024-07-13 | Listed for sale | $775,000 |
| 2016-12-30 | Listing removed | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2612.36 | N/A | $714,082 | 16.30% |
| 2022-08-14 | N/A | N/A | $614,013 | 14.59% |
| 2021-08-14 | $2665.01 | -0.18% | $535,837 | -0.41% |
Listed by: Kim Assaad • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20666247
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.
