








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 330 Harmony Hill Rd, Grapevine, TX, 76051 listed at $925,000 pairs $6,998/mo rent with a $4,527/mo payment to leave $421/mo cash flow. Total monthly income runs $6,998/mo, and annual cash flow reaches $5,047/yr on $304,325 cash to close. Return on cash invested measures 21.72% in year one, and rental yield registers 9.08% at a $925,000 basis. Equity gained on principal adds $5,969/yr, and annual property appreciation at 5% supports $255,560 by year five. Five-year ROI tracks 113.73% and total cumulative return in cash totals $346,105. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,998/mo property income relative to a $4,527/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
7,013 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Alisha Rosse • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #21121111