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 5218 Heatherdale Dr, Grapevine, TX, 76051 with 5% annual appreciation on a $379,900 basis while $3,457/mo rent supports operations. Total monthly income totals $3,457/mo and a $1,859/mo payment preserves $756/mo for cash returns. Annual cash flow comes to $9,071/yr on $125,937 deployed, and return on cash invested reaches 27.11% in year one. Equity gained on principal adds $2,451/yr, and five-year appreciation sums $104,959 alongside rental yield of 10.92%. Five-year ROI measures 142.67% and total cumulative return in cash totals $179,669.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,457/mo property income versus a $1,859/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
0.33 Acres 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 |
|---|---|---|
| 2025-05-12 | Listed for sale | $379,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-12 | $1202.39 | -4.33% | $549,983 | 7.85% |
| 2023-05-12 | $1256.83 | N/A | $509,929 | 23.21% |
| 2022-05-12 | N/A | N/A | $413,875 | 19.73% |
Listed by: Erica Martin • Dave Perry Miller Real Estate
Mls Name: NTREIS
Mls ID: #20931626
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.
