








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 4321 Hazy Meadow Ln, Grapevine, TX, 76051 offers a 8.95% rental yield on a $559,000 purchase with $4,168/mo rent. Total monthly income registers $4,168/mo, and a $2,736/mo payment leaves $193/mo available for distribution. Annual cash flow reaches $2,315/yr on $183,911 to close, and return on cash invested stands at 21.32% in year one. Equity gained on principal adds $3,607/yr while 5% annual appreciation supports $154,441 over five years. Portfolio math shows five-year ROI at 111.58% and total cumulative return in cash at $205,215. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,168/mo property income against a $2,736/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1994
8,145 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 |
|---|---|---|
| 2025-06-25 | Listed for sale | $559,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | N/A | N/A | $502,363 | 15.00% |
| 2023-06-26 | $1856.31 | -12.38% | $436,830 | 10.59% |
| 2022-06-26 | $2118.60 | 9.06% | $395,000 | 18.66% |



Listed by: Julie Stansell • Walnut Creek Realty, LLC
Mls Name: NTREIS
Mls ID: #20948363
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.