2901 Crestline DrGrapevineTX76051
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Grapevine at 2901 Crestline Dr, Grapevine, TX, 76051 generates $4,692/mo in rent and, after a $3,179/mo payment, leaves $73/mo in cash flow. Total monthly income is $4,692/mo, and annual cash flow is $879/yr on $213,686 invested. Return on cash invested sits at 20.47% in year one, and rental yield is 8.67% on a $649,500 entry. Equity gained on principal adds $4,191/yr, while 5% annual appreciation builds toward $179,445 over five years. Five-year ROI reaches 107.05% and total cumulative return in cash sums $228,757. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,692/mo property income rather than buyer’s personal income.
Single Family
Built in 1987
9,801 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76051, Grapevine, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
23,210
Single Family
13,855
Multi-Family
9,355
Businesses
2,026
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alisha Rosse • Real
Mls Name: NTREIS
Mls ID: #20836252
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.