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 3329 Burninglog Dr, Grapevine, TX, 76051 priced at $685,000 pairs $4,992/mo rent with $121/mo cash flow after a $3,353/mo payment. Total monthly income equals $4,992/mo, and annual cash flow comes to $1,447/yr on $225,365 invested. Return on cash invested is 20.7% in year one, and rental yield stands at 8.75% on a $685,000 basis. Equity gained on principal adds $4,420/yr, and 5% annual appreciation accumulates to $189,253 by year five. Five-year ROI measures 108.29% and total cumulative return in cash reaches $244,042. For financing, Ziffy Mortgage’s DSCR program evaluates $4,992/mo property income against a $3,353/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1990
7,357 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $685,000 |
| 2019-07-10 | Sold | N/A |
| 2019-06-13 | Pending sale | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $2288.49 | -2.88% | $620,958 | 2.00% |
| 2023-05-02 | $2356.32 | -12.33% | $608,783 | 27.01% |
| 2022-05-02 | $2687.69 | 9.06% | $479,323 | 13.51% |
Listed by: John Schepps • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20920886
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.
