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 2217 Churchill Loop, Grapevine, TX, 76051 with 5% annual appreciation on a $550,000 basis while $5,849/mo rent supports operations. Total monthly income totals $5,849/mo and a $2,692/mo payment preserves $1,589/mo for cash returns. Annual cash flow comes to $19,066/yr on $180,950 deployed, and return on cash invested reaches 30.6% in year one. Equity gained on principal adds $3,549/yr, and five-year appreciation sums $151,955 alongside rental yield of 12.76%. Five-year ROI measures 162.18% and total cumulative return in cash totals $293,470.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,849/mo property income versus a $2,692/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2012
3,092 sqft lot
$N/A/sqft
$349 monthly 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 | $550,000 |
| 2024-07-24 | Listed for sale | $569,000 |
| 2024-07-22 | Contingent | $569,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2145.08 | -12.34% | $472,882 | 11.81% |
| 2022-08-14 | $2447.18 | 6.10% | $422,950 | 6.78% |
| 2021-08-14 | $2306.38 | 9.07% | $396,105 | 10.25% |
Listed by: Alisha Rosse • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20667761
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.
