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 736 Lucas Dr, Grapevine, TX, 76051 at $410,000 posts ROI 21.65% with $197/mo cash flow from $3,113/mo rent. Total monthly income equals $3,113/mo, and annual cash flow records $2,366/yr on $135,915 to close. Return on cash invested measures 21.65% and rental yield reads 9.11% at the current $410,000. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,275 by year five. Five-year ROI prints 113.41% and total cumulative return in cash totals $154,139.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,113/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1959
0.41 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 |
|---|---|---|
| 2024-07-02 | Listed for sale | $410,000 |
| 2019-04-02 | Listing removed | $1,350 |
| 2019-03-08 | Listed for rent | $1,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1646.80 | 8.59% | $328,591 | 25.37% |
| 2022-08-14 | $1516.47 | -1.08% | $262,094 | -0.23% |
| 2021-08-14 | $1533.10 | 5.60% | $262,697 | 6.51% |
Listed by: Sierra Maykus • Chandler Ferguson Real Estate
Mls Name: NTREIS
Mls ID: #20662896
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.
