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 Rockport at 177 Grapevine Dr, Rockport, TX, 78382 at $295,000 posts ROI 23.51% with $294/mo cash flow from $2,400/mo rent. Total monthly income equals $2,400/mo, and annual cash flow records $3,525/yr on $97,793 to close. Return on cash invested measures 23.51% and rental yield reads 9.76% at the current $295,000. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 by year five. Five-year ROI prints 123.42% and total cumulative return in cash totals $120,698.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,400/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1990
0.47 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood data shown for ZIP Code: 78382, Rockport, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,438 (100%) |
| Owner Occupied HU | 7,277 (50.4%) |
| Renter Occupied HU | 2,366 (16.4%) |
| Vacant Housing Units | 4,795 (33.2%) |
| Median Home Value | $309,755 |
| Average Home Value | $392,083 |
Residential
10,644
Single Family
9,525
Multi-Family
1,119
Businesses
703
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $295,000 |
| 2024-11-14 | Listed for sale | $300,000 |
| 2024-05-15 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $960.37 | 0.85% | $234,066 | 10.00% |
| 2023-02-13 | $952.25 | -54.86% | $212,787 | 10.00% |
| 2022-02-13 | $2109.68 | 5.92% | $193,443 | 10.00% |
Listed by: Nancy Ndolo • Weichert REALTORS - The Place
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #450696
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-02-13 02:25:26 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
