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% |
Investment property for sale in Grapevine at 3816 Shady Meadow Dr, Grapevine, TX, 76051 listed at $850,000 pairs $4,067/mo rent with a $4,160/mo payment. Total monthly income runs $4,067/mo. Return on cash invested measures 11.58% in year one, and rental yield registers 5.74% at a $850,000 basis. Equity gained on principal adds $5,485/yr, and annual property appreciation at 5% supports $234,839 by year five. Five-year ROI tracks 59.34% and total cumulative return in cash totals $165,934. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,067/mo property income relative to a $4,160/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1988
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 |
|---|---|---|
| 2025-06-20 | Listed for sale | $850,000 |
| 2024-06-14 | Sold | N/A |
| 2024-06-08 | Pending sale | $700,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $2988.00 | -2.88% | $759,554 | 0.38% |
| 2023-06-20 | $3076.56 | -12.33% | $756,695 | 24.53% |
| 2022-06-20 | $3509.23 | 9.06% | $607,636 | 10.21% |
Listed by: Jan Smith • RE/MAX Premier
Mls Name: NTREIS
Mls ID: #20967204
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.
