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 1735 Parkwood Dr, Grapevine, TX, 76051 earns $46/mo cash flow from $2,891/mo rent with a $1,958/mo payment. Total monthly income totals $2,891/mo, and annual cash flow totals $556/yr on $132,600 capital. ROI tracks 20.33% on current figures, and rental yield reads 8.67% at a $400,000 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,513 over five years. Five-year ROI reaches 106.31% and total cumulative return in cash sums $140,968. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,891/mo property income instead of your personal income.
Single Family
Built in 1993
9,844 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 |
|---|---|---|
| 2025-07-25 | Listed for rent | $2,800 |
| 2024-05-18 | Listing removed | N/A |
| 2024-05-04 | Listed for rent | $2,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $1658.86 | -6.46% | $343,961 | -2.80% |
| 2023-07-25 | $1773.50 | N/A | $353,871 | 14.69% |
| 2022-07-25 | N/A | N/A | $308,536 | 34.70% |
Listed by: Samantha Roberts • Agency Dallas Park Cities, LLC
Mls Name: NTREIS
Mls ID: #20991426
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.
