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 2807 Stonehurst Dr, Grapevine, TX, 76051 generates $4,966/mo in rent and, after a $3,323/mo payment, leaves $138/mo in cash flow. Total monthly income is $4,966/mo, and annual cash flow is $1,655/yr on $223,391 invested. Return on cash invested sits at 20.8% in year one, and rental yield is 8.78% on a $678,999 entry. Equity gained on principal adds $4,381/yr, while 5% annual appreciation builds toward $187,595 over five years. Five-year ROI reaches 108.81% and total cumulative return in cash sums $243,070. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,966/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
8,145 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Keely Harris • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #21061306
