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 2804 Stonehurst Dr, Grapevine, TX, 76051 generates $4,067/mo in rent, after a $3,911/mo payment. Total monthly income is $4,067/mo. Return on cash invested sits at 12.57% in year one, and rental yield is 6.11% on a $799,000 entry. Equity gained on principal adds $5,156/yr, while 5% annual appreciation builds toward $220,749 over five years. Five-year ROI reaches 64.72% and total cumulative return in cash sums $170,142. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,067/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
0.28 Acres 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 |
|---|---|---|
| 2017-09-15 | Sold | N/A |
| 2017-09-06 | Pending sale | $465,000 |
| 2017-07-28 | Price change | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $2605.35 | -2.86% | $724,764 | 1.75% |
| 2023-06-13 | $2682.11 | N/A | $712,305 | 13.43% |
| 2022-06-13 | N/A | N/A | $627,985 | 25.21% |
Listed by: Cathie Skinner • The Skinner Team
Mls Name: NTREIS
Mls ID: #20965005
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.
