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 425 Caviness Dr, Grapevine, TX, 76051 priced at $429,500 converts $3,240/mo rent into $186/mo cash flow after a $2,102/mo obligation. Total monthly income equals $3,240/mo, and annual cash flow totals $2,231/yr on $142,379 invested. Return on cash invested prints 21.48% in year one, and rental yield reads 9.05% against a $429,500 entry. Equity gained on principal adds $2,772/yr, while 5% annual appreciation compiles into $118,663 by year five. Five-year ROI reaches 112.44% and total cumulative return in cash sums $160,094. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,240/mo property income covering a $2,102/mo payment, not borrower’s personal income.
Single Family
Built in 1990
6,795 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 |
|---|---|---|
| 2025-03-29 | Listed for sale | $429,500 |
| 2019-05-01 | Sold | N/A |
| 2019-04-15 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-29 | $1576.43 | -9.84% | $326,869 | -6.31% |
| 2023-03-29 | $1748.53 | 6.18% | $348,889 | 22.59% |
| 2022-03-29 | $1646.73 | 12.21% | $284,606 | 13.18% |
Listed by: Amy Page • Allie Beth Allman & Associates
Mls Name: NTREIS
Mls ID: #20885303
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.
