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 4147 Woodside Knl, Grapevine, TX, 76051 generates $4,630/mo in rent and, after a $2,692/mo payment, leaves $719/mo in cash flow. Total monthly income is $4,630/mo, and annual cash flow is $8,626/yr on $180,950 invested. Return on cash invested sits at 24.83% in year one, and rental yield is 10.1% on a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 130.4% and total cumulative return in cash sums $235,954. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,630/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
8,494 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 |
|---|---|---|
| 2025-06-20 | Listed for sale | $550,000 |
| 2021-07-27 | Sold | N/A |
| 2021-07-04 | Pending sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $2191.54 | -2.87% | $585,452 | 4.73% |
| 2023-06-20 | $2256.38 | -12.33% | $559,016 | 25.67% |
| 2022-06-20 | $2573.81 | 15.18% | $444,837 | 16.17% |
Listed by: Roslyn Gauntt • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20968293
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.
