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 1511 Bennington Ct, Grapevine, TX, 76051 with 5% annual appreciation on a $445,000 basis while $3,240/mo rent supports operations. Total monthly income totals $3,240/mo and a $2,178/mo payment preserves $76/mo for cash returns. Annual cash flow comes to $907/yr on $147,518 deployed, and return on cash invested reaches 20.52% in year one. Equity gained on principal adds $2,872/yr, and five-year appreciation sums $122,945 alongside rental yield of 8.74%. Five-year ROI measures 107.35% and total cumulative return in cash totals $158,360.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,240/mo property income versus a $2,178/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1986
4,181 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 |
|---|---|---|
| 2024-10-04 | Listed for sale | $445,000 |
| 2017-04-11 | Sold | N/A |
| 2017-03-07 | Pending sale | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1657.17 | -12.41% | $361,000 | 8.15% |
| 2022-10-23 | $1892.01 | 9.06% | $333,795 | 12.29% |
| 2021-10-23 | $1734.87 | 5.09% | $297,272 | 5.99% |
Listed by: Caryn Frakes • JPAR
Mls Name: NTREIS
Mls ID: #20701102
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.
