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 2711 Pin Oak Dr, Grapevine, TX, 76051 priced at $700,000 converts $4,850/mo rent into after a $3,426/mo obligation. Total monthly income equals $4,850/mo. Return on cash invested prints 19.22% in year one, and rental yield reads 8.31% against a $700,000 entry. Equity gained on principal adds $4,517/yr, while 5% annual appreciation compiles into $193,397 by year five. Five-year ROI reaches 100.41% and total cumulative return in cash sums $231,256. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,850/mo property income covering a $3,426/mo payment, not borrower’s personal income.
Single Family
Built in 1995
7,492 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $700,000 |
| 2012-05-08 | Sold | N/A |
| 2012-05-08 | Pending sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $2447.74 | -2.88% | $658,274 | 7.04% |
| 2023-04-24 | $2520.29 | -12.33% | $615,000 | 13.73% |
| 2022-04-24 | $2874.72 | 9.06% | $540,733 | 19.72% |
Listed by: Breanna Burkett • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20912368
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.
