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 3005 Oak Forest Dr, Grapevine, TX, 76051 priced at $470,000 pairs $3,383/mo rent with $41/mo cash flow after a $2,300/mo payment. Total monthly income equals $3,383/mo, and annual cash flow comes to $494/yr on $155,805 invested. Return on cash invested is 20.23% in year one, and rental yield stands at 8.64% on a $470,000 basis. Equity gained on principal adds $3,033/yr, and 5% annual appreciation accumulates to $129,852 by year five. Five-year ROI measures 105.77% and total cumulative return in cash reaches $164,793. For financing, Ziffy Mortgage’s DSCR program evaluates $3,383/mo property income against a $2,300/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1976
10,497 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 |
|---|---|---|
| 2024-12-06 | Listed for sale | $470,000 |
| 2018-10-30 | Listing removed | $309,900 |
| 2018-10-08 | Pending sale | $309,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1675.78 | -2.96% | $411,825 | -0.62% |
| 2023-12-27 | $1726.88 | -12.40% | $414,403 | 13.87% |
| 2022-12-27 | $1971.34 | 9.06% | $363,940 | 14.50% |
Listed by: Nancy Fuller • One West Real Estate Co. LLC
Mls Name: NTREIS
Mls ID: #20788553
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.
