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% |
Rental property for sale in Grapevine at 2698 Pinehurst Dr, Grapevine, TX, 76051 offers $3,804/mo rent that, after a $3,328/mo payment. Total monthly income is $3,804/mo. Return on cash invested measures 14.39% in year one, and rental yield stands at 6.71% at a $679,999 entry. Equity gained on principal adds $4,388/yr while 5% annual appreciation compounds into $187,871 by year five. Five-year ROI records 74.5% and total cumulative return in cash reaches $166,680. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,804/mo property income versus a $3,328/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
8,058 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2025-05-09 | Listed for sale | $679,999 |
| 2014-06-28 | Listing removed | $2,550 |
| 2014-06-12 | Listed for rent | $2,550 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $8643.15 | -5.95% | $598,564 | -2.06% |
| 2023-05-09 | $9189.84 | 2.12% | $611,160 | 22.07% |
| 2022-05-09 | $8998.97 | 14.77% | $500,666 | 18.26% |
Listed by: Daphnie Pilgrim • Allie Beth Allman & Associates
Mls Name: NTREIS
Mls ID: #20929831
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.
