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 2152 Pritchard Dr, Grapevine, TX, 76051 listed at $549,000 pairs $6,508/mo rent with a $2,687/mo payment to leave $2,604/mo cash flow. Total monthly income runs $6,508/mo, and annual cash flow reaches $31,249/yr on $180,621 cash to close. Return on cash invested measures 37.36% in year one, and rental yield registers 14.23% at a $549,000 basis. Equity gained on principal adds $3,543/yr, and annual property appreciation at 5% supports $151,679 by year five. Five-year ROI tracks 197.64% and total cumulative return in cash totals $356,984. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,508/mo property income relative to a $2,687/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1995
6,185 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 |
|---|---|---|
| 2024-08-01 | Price change | $549,000 |
| 2024-06-22 | Listed for sale | $565,000 |
| 2018-01-19 | Listing removed | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1805.01 | N/A | $468,968 | 11.41% |
| 2022-08-14 | N/A | N/A | $420,921 | 35.71% |
| 2021-08-14 | $1810.05 | -1.30% | $310,153 | -0.45% |
Listed by: Michelle Appling • Keller Williams DFW Preferred
Mls Name: NTREIS
Mls ID: #20654144
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.
