




A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,183/mo, and a $3,035/mo payment. Purchase price stands at $620,000, and rental yield measures 8.1% with $4,183/mo rent. Return on cash invested shows 18.73% in year one, and 5% annual appreciation builds toward $171,295 over five years. Five-year ROI reaches 97.7% and total cumulative return in cash records $199,287. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,183/mo property income covering a $3,035/mo payment rather than investor’s personal income.
Single Family
Built in 1979
8,581 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 |
|---|---|---|
| 2025-05-03 | Listed for sale | $620,000 |
| 2012-08-02 | Listing removed | $245,000 |
| 2012-07-06 | Listed for sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | $2027.91 | -2.86% | $517,704 | 0.06% |
| 2023-05-04 | $2087.51 | -12.35% | $517,375 | 25.69% |
| 2022-05-04 | $2381.68 | 7.58% | $411,629 | 8.51% |



Listed by: Deborah Vorpahl • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20924883
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.