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 1946 Casa Loma Ct, Grapevine, TX, 76051 earns $504/mo cash flow from $4,344/mo rent with a $2,643/mo payment. Total monthly income totals $4,344/mo, and annual cash flow totals $6,048/yr on $177,660 capital. ROI tracks 23.46% on current figures, and rental yield reads 9.65% at a $540,000 purchase. Equity gained on principal adds $3,485/yr, and 5% annual appreciation supports $149,192 over five years. Five-year ROI reaches 123.08% and total cumulative return in cash sums $218,666. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,344/mo property income instead of your personal income.
Single Family
Built in 1979
10,802 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 |
|---|---|---|
| 2024-08-27 | Listed for sale | $540,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1377.66 | -12.47% | $386,138 | 41.95% |
| 2022-08-30 | $1573.95 | 1.26% | $272,029 | -0.68% |
| 2021-08-30 | $1554.39 | 9.07% | $273,902 | 12.23% |
Listed by: Sue Wykes • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20709148
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.
