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 3301 Jackson Ct, Grapevine, TX, 76051 priced at $1,895,999 converts $6,323/mo rent into after a $9,280/mo obligation. Total monthly income equals $6,323/mo. Return on cash invested prints 6.38% in year one, and rental yield reads 4% against a $1,895,999 entry. Equity gained on principal adds $12,235/yr, while 5% annual appreciation compiles into $523,830 by year five. Five-year ROI reaches 31.45% and total cumulative return in cash sums $193,219. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,323/mo property income covering a $9,280/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.30 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 |
|---|---|---|
| 2024-12-14 | Price change | $1,895,999 |
| 2024-09-26 | Price change | $1,929,000 |
| 2024-08-11 | Price change | $1,959,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $22921.02 | -3.78% | $1,744,720 | 2.88% |
| 2023-02-12 | $23820.31 | -9.06% | $1,695,954 | 16.38% |
| 2022-02-12 | $26192.51 | 1271.01% | $1,457,245 | 1312.81% |
Listed by: Bradley Crouch • Engel&Volkers Dallas Southlake
Mls Name: NTREIS
Mls ID: #20603373
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.
