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% |
Rental property for sale in Grapevine at 900 N Dove Rd, Grapevine, TX, 76051 priced at $755,000 pairs $3,704/mo rent with after a $3,695/mo payment. Total monthly income equals $3,704/mo. Return on cash invested is 12.02% in year one, and rental yield stands at 5.89% on a $755,000 basis. Equity gained on principal adds $4,872/yr, and 5% annual appreciation accumulates to $208,593 by year five. Five-year ROI measures 61.72% and total cumulative return in cash reaches $153,315. For financing, Ziffy Mortgage’s DSCR program evaluates $3,704/mo property income against a $3,695/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
0.76 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $755,000 |
| 2025-05-24 | Listing removed | $749,000 |
| 2025-05-22 | Listed for sale | $749,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $766.50 | -4.58% | $500,645 | 1.56% |
| 2023-05-29 | $803.30 | N/A | $492,953 | -0.53% |
| 2022-05-29 | N/A | N/A | $495,590 | 19.61% |
Listed by: Lori Jones • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20949763
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.
