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 838 Kings Canyon Dr, Grapevine, TX, 76051 listed at $383,722 pairs $3,116/mo rent with a $1,878/mo payment to leave $387/mo cash flow. Total monthly income runs $3,116/mo, and annual cash flow reaches $4,649/yr on $127,204 cash to close. Return on cash invested measures 23.56% in year one, and rental yield registers 9.74% at a $383,722 basis. Equity gained on principal adds $2,476/yr, and annual property appreciation at 5% supports $106,015 by year five. Five-year ROI tracks 123.67% and total cumulative return in cash totals $157,313. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,116/mo property income relative to a $1,878/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1978
8,483 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 |
|---|---|---|
| 2025-07-28 | Listing removed | N/A |
| 2025-07-05 | Listed for sale | $498,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $1400.46 | -2.84% | $383,722 | 14.54% |
| 2023-10-10 | $1441.43 | -12.43% | $335,020 | 15.52% |
| 2022-10-10 | $1646.11 | 9.25% | $290,000 | 10.19% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
