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 855 Rainbow Trl, Grapevine, TX, 76051 uses $106,080 cash to close to unlock $11,576/yr annual cash flow and $965/mo monthly cash flow. Total monthly income runs $3,240/mo, and a $1,566/mo payment keeps the spread at $965/mo. Purchase price stands at $320,000, and rental yield measures 12.15% with $3,240/mo rent. Return on cash invested shows 30.82% in year one, and 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 162.57% and total cumulative return in cash records $172,455. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,240/mo property income covering a $1,566/mo payment rather than investor’s personal income.
Single Family
Built in 1968
7,448 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 |
|---|---|---|
| 2024-10-22 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $394.83 | N/A | $233,503 | 41.08% |
| 2022-10-23 | N/A | N/A | $165,507 | -11.62% |
| 2021-10-23 | $476.26 | 8.61% | $187,262 | -8.30% |
Listed by: D. Mark McPherson • Major League Realty, Inc.
Mls Name: NTREIS
Mls ID: #20760507
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.
