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 2822 Ridgewood Dr, Grapevine, TX, 76051 generates $3,530/mo in rent and, after a $2,153/mo payment, leaves $402/mo in cash flow. Total monthly income is $3,530/mo, and annual cash flow is $4,823/yr on $145,827 invested. Return on cash invested sits at 23.22% in year one, and rental yield is 9.63% on a $439,900 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation builds toward $121,536 over five years. Five-year ROI reaches 121.78% and total cumulative return in cash sums $177,591. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,530/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
10,084 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 |
|---|---|---|
| 2025-04-25 | Price change | $439,900 |
| 2025-03-26 | Price change | $449,900 |
| 2025-03-06 | Price change | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $2311.06 | -5.18% | $479,192 | -1.47% |
| 2023-04-25 | $2437.31 | -0.43% | $486,322 | 14.95% |
| 2022-04-25 | $2447.88 | 34.64% | $423,070 | 35.80% |
Listed by: Art Acosta • The Associates Realty Group
Mls Name: NTREIS
Mls ID: #20915249
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.
