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 322 Harmony Hill Rd, Grapevine, TX, 76051 offers $5,280/mo rent that, after a $3,854/mo payment. Total monthly income is $5,280/mo. Return on cash invested measures 18.15% in year one, and rental yield stands at 8.05% at a $787,500 entry. Equity gained on principal adds $5,082/yr while 5% annual appreciation compounds into $217,572 by year five. Five-year ROI records 94.73% and total cumulative return in cash reaches $245,431. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,280/mo property income versus a $3,854/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
7,013 sqft lot
$N/A/sqft
$562 semi-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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $787,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-28 | $2339.77 | -11.97% | $678,019 | -2.19% |
| 2023-06-28 | $2658.06 | -12.33% | $693,215 | 32.29% |
| 2022-06-28 | $3031.86 | -0.86% | $524,000 | N/A |
Listed by: Sophie Diaz • Sophie Tel Diaz Real Estate
Mls Name: NTREIS
Mls ID: #20980033
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.
