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 2820 Southshore Dr, Grapevine, TX, 76051 offers $4,067/mo rent that, after a $3,426/mo payment. Total monthly income is $4,067/mo. Return on cash invested measures 15.32% in year one, and rental yield stands at 6.97% at a $700,000 entry. Equity gained on principal adds $4,517/yr while 5% annual appreciation compounds into $193,397 by year five. Five-year ROI records 79.4% and total cumulative return in cash reaches $182,860. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,067/mo property income versus a $3,426/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1993
10,541 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 |
|---|---|---|
| 2025-06-03 | Listed for sale | $700,000 |
| 2024-12-11 | Listing removed | $700,000 |
| 2024-12-06 | Listed for sale | $700,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-03 | $2228.29 | -5.51% | $683,444 | 2.39% |
| 2023-06-03 | $2358.28 | N/A | $667,470 | 12.52% |
| 2022-06-03 | N/A | N/A | $593,207 | 26.08% |
Listed by: Kevin Rhodes • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20786609
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.
