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 4615 Ainsworth Cir, Grapevine, TX, 76051 with 5% annual appreciation on a $544,900 basis while $5,467/mo rent supports operations. Total monthly income totals $5,467/mo and a $2,667/mo payment preserves $1,587/mo for cash returns. Annual cash flow comes to $19,046/yr on $179,272 deployed, and return on cash invested reaches 30.68% in year one. Equity gained on principal adds $3,516/yr, and five-year appreciation sums $150,546 alongside rental yield of 12.04%. Five-year ROI measures 161.84% and total cumulative return in cash totals $290,129.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,467/mo property income versus a $2,667/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
7,448 sqft lot
$N/A/sqft
$60 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 |
|---|---|---|
| 2024-07-02 | Listed for sale | $544,900 |
| 2020-05-26 | Sold | N/A |
| 2020-02-19 | Listed for sale | $369,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2066.75 | -12.35% | $457,336 | 12.22% |
| 2022-08-14 | $2358.06 | 4.90% | $407,547 | 5.81% |
| 2021-08-14 | $2247.91 | 7.85% | $385,180 | 8.77% |
Listed by: Ryan Rite • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20655474
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.
