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 4126 Heartstone Dr, Grapevine, TX, 76051 at $500,000 posts ROI 21.46% with $214/mo cash flow from $3,769/mo rent. Total monthly income equals $3,769/mo, and annual cash flow records $2,564/yr on $165,750 to close. Return on cash invested measures 21.46% and rental yield reads 9.05% at the current $500,000. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 by year five. Five-year ROI prints 112.34% and total cumulative return in cash totals $186,212.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,769/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1985
8,023 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $500,000 |
| 2025-04-04 | Listing removed | $500,000 |
| 2025-03-20 | Listed for sale | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $1055.18 | -4.67% | $489,616 | 4.28% |
| 2023-04-16 | $1106.85 | N/A | $469,502 | 24.44% |
| 2022-04-16 | N/A | N/A | $377,290 | 14.40% |
Listed by: John Schepps • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20904755
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.
