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 314 E College St, Grapevine, TX, 76051 earns from $4,054/mo rent with a $3,426/mo payment. Total monthly income totals $4,054/mo. ROI tracks 15.25% on current figures, and rental yield reads 6.95% at a $700,000 purchase. Equity gained on principal adds $4,517/yr, and 5% annual appreciation supports $193,397 over five years. Five-year ROI reaches 79.04% and total cumulative return in cash sums $182,032. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,054/mo property income instead of your personal income.
Single Family
Built in 1925
8,232 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 |
|---|---|---|
| 2024-11-02 | Listed for sale | $700,000 |
| 2021-12-10 | Sold | N/A |
| 2021-11-21 | Pending sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1989.58 | -22.24% | $518,142 | 1.49% |
| 2023-12-27 | $2558.65 | 9.49% | $510,536 | 26.41% |
| 2022-12-27 | $2336.79 | 18.52% | $403,869 | 17.18% |
Listed by: Kim Assaad • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20768941
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.
