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 2127 Tanglewood Dr, Grapevine, TX, 76051 uses $155,805 cash to close to unlock $12,326/yr annual cash flow and $1,027/mo monthly cash flow. Total monthly income runs $4,369/mo, and a $2,300/mo payment keeps the spread at $1,027/mo. Purchase price stands at $470,000, and rental yield measures 11.15% with $4,369/mo rent. Return on cash invested shows 27.82% in year one, and 5% annual appreciation builds toward $129,852 over five years. Five-year ROI reaches 146.5% and total cumulative return in cash records $228,249. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,369/mo property income covering a $2,300/mo payment rather than investor’s personal income.
Single Family
Built in 1980
0.26 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 |
|---|---|---|
| 2024-08-21 | Listed for sale | $470,000 |
| 2024-08-17 | Contingent | $470,000 |
| 2024-08-15 | Listed for sale | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1904.77 | -12.37% | $457,133 | 13.92% |
| 2022-08-30 | $2173.75 | 9.06% | $401,261 | 14.44% |
| 2021-08-30 | $1993.21 | 9.07% | $350,642 | 12.93% |
Listed by: James Briggs • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20703396
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.
