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 4164 Harvest Glen Ct, Grapevine, TX, 76051 earns $2,181/mo cash flow from $5,737/mo rent with a $2,442/mo payment. Total monthly income totals $5,737/mo, and annual cash flow totals $26,167/yr on $165,419 capital. ROI tracks 35.73% on current figures, and rental yield reads 13.8% at a $499,000 purchase. Equity gained on principal adds $3,220/yr, and 5% annual appreciation supports $137,865 over five years. Five-year ROI reaches 188.91% and total cumulative return in cash sums $312,486. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,737/mo property income instead of your personal income.
Single Family
Built in 1991
7,230 sqft lot
$N/A/sqft
$100 annually 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 |
|---|---|---|
| 2024-08-20 | Listed for sale | $499,000 |
| 2020-09-03 | Sold | N/A |
| 2020-08-05 | Pending sale | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2537.08 | 9.09% | $506,229 | 25.94% |
| 2022-08-30 | $2325.73 | 16.10% | $401,959 | 17.10% |
| 2021-08-30 | $2003.20 | -0.85% | $343,248 | N/A |
Listed by: Melissa Fain • Regent Realty, LLC
Mls Name: NTREIS
Mls ID: #20707405
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.
