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 1228 Eaton Ln, Grapevine, TX, 76051 listed at $495,000 pairs $3,430/mo rent with a $2,423/mo payment. Total monthly income runs $3,430/mo. Return on cash invested measures 19.25% in year one, and rental yield registers 8.32% at a $495,000 basis. Equity gained on principal adds $3,194/yr, and annual property appreciation at 5% supports $136,759 by year five. Five-year ROI tracks 100.51% and total cumulative return in cash totals $164,926. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,430/mo property income relative to a $2,423/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1987
7,318 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 |
|---|---|---|
| 2025-04-12 | Listed for sale | $495,000 |
| 2025-03-10 | Listing removed | $499,000 |
| 2025-01-23 | Listed for sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-13 | $1559.44 | -2.86% | $482,749 | -0.31% |
| 2023-04-13 | $1605.30 | N/A | $484,243 | 24.88% |
| 2022-04-13 | N/A | N/A | $387,755 | 34.64% |
Listed by: Brittany Tromly • The Property Shop
Mls Name: NTREIS
Mls ID: #20880261
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.
