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 1904 Avonia Dr, Grapevine, TX, 76051 listed at $450,000 pairs $3,421/mo rent with a $2,203/mo payment to leave $221/mo cash flow. Total monthly income runs $3,421/mo, and annual cash flow reaches $2,646/yr on $149,175 cash to close. Return on cash invested measures 21.68% in year one, and rental yield registers 9.12% at a $450,000 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,327 by year five. Five-year ROI tracks 113.58% and total cumulative return in cash totals $169,434. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,421/mo property income relative to a $2,203/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1996
6,795 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 |
|---|---|---|
| 2025-06-04 | Price change | $450,000 |
| 2025-04-26 | Price change | $495,000 |
| 2025-02-02 | Price change | $499,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $1841.33 | -2.86% | $534,078 | 1.98% |
| 2023-07-01 | $1895.47 | -12.37% | $523,687 | 31.00% |
| 2022-07-01 | $2163.15 | 9.06% | $399,769 | 17.62% |
Listed by: James Corley • HomeSmart
Mls Name: NTREIS
Mls ID: #20643032
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.
