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 2119 Stone Moss Ln, Grapevine, TX, 76051 earns $2/mo cash flow from $2,171/mo rent with a $1,493/mo payment. Total monthly income totals $2,171/mo, and annual cash flow totals $23/yr on $101,108 capital. ROI tracks 19.93% on current figures, and rental yield reads 8.54% at a $305,000 purchase. Equity gained on principal adds $1,968/yr, and 5% annual appreciation supports $84,266 over five years. Five-year ROI reaches 104.17% and total cumulative return in cash sums $105,322. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,171/mo property income instead of your personal income.
Single Family
Built in 1984
4,791 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 |
|---|---|---|
| 2025-09-03 | Listed for sale | $305,000 |
| 2025-08-26 | Listing removed | $308,900 |
| 2025-08-20 | Contingent | $308,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-03 | $1253.93 | -16.60% | $260,000 | N/A |
| 2023-09-03 | $1503.51 | -0.06% | $260,000 | N/A |
| 2022-09-03 | $1504.36 | 19.89% | $260,000 | 20.93% |
Listed by: Enis Ida • Great Real Estate, Inc.
Mls Name: NTREIS
Mls ID: #21049058
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.
