4360 Bradford Dr, Grapevine, TX, 76051 | $41/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4360 Bradford Dr, Grapevine, TX, 76051 | $41/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2316 sft

4913 Glen Springs Trl, Fort Worth, TX, 76137

3 Bed
2 Bath
1832 sft

2624 Frazier Ave, Fort Worth, TX, 76110

3 Bed
3 Bath
2317 sft

2704 Chinquapin Oak Ln, Arlington, TX, 76012

3 Bed
2 Bath
1718 sft

912 E Morningside Dr, Fort Worth, TX, 76104

Nearby investment properties with comparable prices

4 Bed
3 Bath
2503 sft

4008 Kingswick Dr, Arlington, TX, 76016

4 Bed
3 Bath
2577 sft

8140 Trudy Ln, Fort Worth, TX, 76120

4 Bed
3 Bath
2577 sft

OZARK Plan, Augusta Square, Fort Worth, TX, 76120

5 Bed
4 Bath
3627 sft

6532 Texas Ranger Trl, Crowley, TX, 76036

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Grapevine at 4360 Bradford Dr, Grapevine, TX, 76051 offers a 8.64% rental yield on a $456,000 purchase with $3,284/mo rent. Total monthly income registers $3,284/mo, and a $2,232/mo payment leaves $41/mo available for distribution. Annual cash flow reaches $494/yr on $151,164 to close, and return on cash invested stands at 20.24% in year one. Equity gained on principal adds $2,943/yr while 5% annual appreciation supports $125,984 over five years. Portfolio math shows five-year ROI at 105.82% and total cumulative return in cash at $159,966. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,284/mo property income against a $2,232/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1989

9,408 sqft lot

$N/A/sqft

No HOA

More details about the property

This cottage-like home is located at a quiet and convenient location, plus great GCISD. House is ready to move in and perfect for a small family or a couple of empty nesters. Large eat-in kitchen, big master suite with nice garden tub, hard floors throughout. New roof. Fresh paint inside and outside. Lovely back and front yard in highly sought after neighborhood. Close to local highways, shopping centers, and restaurants. Buyer to verify school and house size. Owner-agent.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76051, Grapevine, TX area.

Housing Distribution

Housing Statistics

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