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% |
Total monthly income runs $3,474/mo, and a $2,447/mo payment. Purchase price stands at $500,000, and rental yield measures 8.34% with $3,474/mo rent. Return on cash invested shows 19.32% in year one, and 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 100.89% and total cumulative return in cash records $167,228. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,474/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 1987
9,496 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 |
|---|---|---|
| 2025-02-04 | Listed for sale | $500,000 |
| 2024-12-09 | Listing removed | $515,000 |
| 2024-08-02 | Listed for sale | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2063.31 | -2.86% | $515,103 | 8.26% |
| 2023-02-12 | $2124.03 | -12.35% | $475,789 | 11.51% |
| 2022-02-12 | $2423.22 | 9.06% | $426,689 | 12.07% |
Listed by: Alisha Rosse • Real
Mls Name: NTREIS
Mls ID: #20829233
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.
