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 2415 Los Robles Dr, Grapevine, TX, 76051 earns $300/mo cash flow from $5,911/mo rent with a $3,862/mo payment. Total monthly income totals $5,911/mo, and annual cash flow totals $3,601/yr on $259,581 capital. ROI tracks 21.45% on current figures, and rental yield reads 8.99% at a $789,000 purchase. Equity gained on principal adds $5,091/yr, and 5% annual appreciation supports $217,986 over five years. Five-year ROI reaches 112.29% and total cumulative return in cash sums $291,490. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,911/mo property income instead of your personal income.
Single Family
Built in 1984
0.75 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 |
|---|---|---|
| 2024-08-10 | Price change | $789,000 |
| 2024-07-30 | Price change | $800,000 |
| 2024-07-03 | Listed for sale | $850,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2259.76 | -12.33% | $501,596 | 12.59% |
| 2022-08-14 | $2577.67 | 2.72% | $445,502 | 3.61% |
| 2021-08-14 | $2509.47 | -0.85% | $430,000 | N/A |
Listed by: Yvonne Vo • Redestin Real Estate
Mls Name: NTREIS
Mls ID: #20699735
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.
