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 2524 Bear Haven Dr, Grapevine, TX, 76051 earns $91/mo cash flow from $3,113/mo rent with a $2,080/mo payment. Total monthly income totals $3,113/mo, and annual cash flow totals $1,091/yr on $140,888 capital. ROI tracks 20.68% on current figures, and rental yield reads 8.79% at a $425,000 purchase. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 over five years. Five-year ROI reaches 108.19% and total cumulative return in cash sums $152,429. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,113/mo property income instead of your personal income.
Single Family
Built in 1986
4,617 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $425,000 |
| 2024-12-31 | Listing removed | $349,900 |
| 2024-10-21 | Price change | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $1813.85 | 2.82% | $376,099 | 6.85% |
| 2023-07-01 | $1764.12 | N/A | $352,000 | 35.45% |
| 2022-07-01 | N/A | N/A | $259,877 | 0.44% |
Listed by: Nita Copeland • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20982831
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.
