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 3212 Wild Oak Trl, Grapevine, TX, 76051 generates $7,092/mo in rent, after a $7,831/mo payment. Total monthly income is $7,092/mo. Return on cash invested sits at 10.34% in year one, and rental yield is 5.32% on a $1,600,000 entry. Equity gained on principal adds $10,325/yr, while 5% annual appreciation builds toward $442,051 over five years. Five-year ROI reaches 52.72% and total cumulative return in cash sums $273,315. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,092/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
0.46 Acres lot
$N/A/sqft
$550 annually 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 |
|---|---|---|
| 2025-04-02 | Listed for sale | $1,600,000 |
| 2018-12-29 | Sold | N/A |
| 2018-09-26 | Listing removed | $698,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $3650.78 | -5.01% | $896,653 | -0.34% |
| 2023-04-02 | $3843.16 | -12.33% | $899,674 | 11.74% |
| 2022-04-02 | $4383.61 | 9.06% | $805,161 | 16.90% |
Listed by: Alisha Rosse • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20870489
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.
