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 941 Kings Canyon Dr, Grapevine, TX, 76051 offers a 8.83% rental yield on a $539,000 purchase with $3,965/mo rent. Total monthly income registers $3,965/mo, and a $2,638/mo payment leaves $132/mo available for distribution. Annual cash flow reaches $1,587/yr on $177,331 to close, and return on cash invested stands at 20.95% in year one. Equity gained on principal adds $3,478/yr while 5% annual appreciation supports $148,916 over five years. Portfolio math shows five-year ROI at 109.65% and total cumulative return in cash at $194,448. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,965/mo property income against a $2,638/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
0.31 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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $539,000 |
| 2025-02-02 | Contingent | $539,000 |
| 2025-01-25 | Listed for sale | $539,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2371.53 | 4.00% | $491,734 | 8.07% |
| 2023-02-12 | $2280.33 | -1.17% | $455,000 | 14.10% |
| 2022-02-12 | $2307.34 | 16.85% | $398,781 | 17.86% |
Listed by: Dotty Ponder • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20823435
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.
