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% |
Investment property for sale in Grapevine at 313 Pebble Brook Dr, Grapevine, TX, 76051 offers a 12.72% rental yield on a $760,000 purchase with $8,054/mo rent. Total monthly income registers $8,054/mo, and a $3,720/mo payment leaves $2,649/mo available for distribution. Annual cash flow reaches $31,792/yr on $250,040 to close, and return on cash invested stands at 32.78% in year one. Equity gained on principal adds $4,904/yr while 5% annual appreciation supports $209,974 over five years. Portfolio math shows five-year ROI at 173.03% and total cumulative return in cash at $432,649. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $8,054/mo property income against a $3,720/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
0.25 Acres 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 |
|---|---|---|
| 2024-07-25 | Price change | $760,000 |
| 2024-07-08 | Price change | $785,000 |
| 2024-06-28 | Listed for sale | $810,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2223.80 | N/A | $600,658 | 13.73% |
| 2022-08-14 | N/A | N/A | $528,145 | 32.51% |
| 2021-08-14 | $2326.09 | -1.53% | $398,575 | -0.68% |
Listed by: Janet Motley • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20633522
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.
