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 1227 Eaton Ln, Grapevine, TX, 76051 priced at $499,900 pairs $3,854/mo rent with $299/mo cash flow after a $2,447/mo payment. Total monthly income equals $3,854/mo, and annual cash flow comes to $3,587/yr on $165,717 invested. Return on cash invested is 22.07% in year one, and rental yield stands at 9.25% on a $499,900 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,113 by year five. Five-year ROI measures 115.66% and total cumulative return in cash reaches $191,664. For financing, Ziffy Mortgage’s DSCR program evaluates $3,854/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
9,104 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $499,900 |
| 2025-05-21 | Listing removed | $499,900 |
| 2025-05-01 | Price change | $499,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $1799.34 | -2.86% | $490,477 | -0.36% |
| 2023-06-27 | $1852.24 | -12.38% | $492,258 | 24.66% |
| 2022-06-27 | $2113.97 | 9.06% | $394,870 | 14.69% |
Listed by: Ali Merchant • Merchant Realty Group
Mls Name: NTREIS
Mls ID: #20979180
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.
