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 1936 Rose Ct, Grapevine, TX, 76051 listed at $460,000 pairs $3,298/mo rent with a $2,251/mo payment to leave $27/mo cash flow. Total monthly income runs $3,298/mo, and annual cash flow reaches $328/yr on $152,490 cash to close. Return on cash invested measures 20.12% in year one, and rental yield registers 8.6% at a $460,000 basis. Equity gained on principal adds $2,968/yr, and annual property appreciation at 5% supports $127,090 by year five. Five-year ROI tracks 105.22% and total cumulative return in cash totals $160,453. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,298/mo property income relative to a $2,251/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1990
7,884 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 |
|---|---|---|
| 2024-10-18 | Listed for sale | $460,000 |
| 2017-08-04 | Sold | N/A |
| 2017-06-26 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1693.76 | -12.41% | $427,871 | 14.96% |
| 2022-10-23 | $1933.64 | 9.06% | $372,201 | 22.51% |
| 2021-10-23 | $1773.04 | -0.85% | $303,813 | N/A |
Listed by: Lindsey Harry • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #20757383
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.
