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 1828 Big Bend Dr, Grapevine, TX, 76051 with 5% annual appreciation on a $400,000 basis while $3,430/mo rent supports operations. Total monthly income totals $3,430/mo and a $1,958/mo payment preserves $585/mo for cash returns. Annual cash flow comes to $7,024/yr on $132,600 deployed, and return on cash invested reaches 25.21% in year one. Equity gained on principal adds $2,581/yr, and five-year appreciation sums $110,513 alongside rental yield of 10.29%. Five-year ROI measures 132.47% and total cumulative return in cash totals $175,660.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,430/mo property income versus a $1,958/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1980
0.27 Acres 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 |
|---|---|---|
| 2025-04-10 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | $854.27 | -4.91% | $418,382 | 6.54% |
| 2023-04-10 | $898.37 | N/A | $392,702 | 15.67% |
| 2022-04-10 | N/A | N/A | $339,495 | 18.48% |
Listed by: Rachel Moussa • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20898220
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.
