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 926 Meadowbrook Dr, Grapevine, TX, 76051 generates $3,242/mo in rent and, after a $2,080/mo payment, leaves $220/mo in cash flow. Total monthly income is $3,242/mo, and annual cash flow is $2,639/yr on $140,888 invested. Return on cash invested sits at 21.78% in year one, and rental yield is 9.15% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 114.08% and total cumulative return in cash sums $160,721. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,242/mo property income rather than buyer’s personal income.
Single Family
Built in 1972
0.39 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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $693.30 | -11.24% | $239,795 | -1.46% |
| 2023-05-16 | $781.09 | N/A | $243,350 | 16.12% |
| 2022-05-16 | N/A | N/A | $209,571 | 2.14% |
Listed by: Iveta Lynam • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20939258
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.
