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 1558 Dublin Cir, Grapevine, TX, 76051 priced at $399,900 pairs $4,477/mo rent with $1,634/mo cash flow after a $1,957/mo payment. Total monthly income equals $4,477/mo, and annual cash flow comes to $19,603/yr on $132,567 invested. Return on cash invested is 34.7% in year one, and rental yield stands at 13.43% on a $399,900 basis. Equity gained on principal adds $2,580/yr, and 5% annual appreciation accumulates to $110,485 by year five. Five-year ROI measures 183.36% and total cumulative return in cash reaches $243,068. For financing, Ziffy Mortgage’s DSCR program evaluates $4,477/mo property income against a $1,957/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1990
5,488 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 |
|---|---|---|
| 2024-08-21 | Listed for sale | $399,900 |
| 2014-10-28 | Listing removed | $1,650 |
| 2014-10-20 | Listed for rent | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1834.18 | 8.26% | $365,980 | 24.99% |
| 2022-08-30 | $1694.23 | 5.97% | $292,816 | 6.88% |
| 2021-08-30 | $1598.83 | -1.48% | $273,960 | -0.64% |
Listed by: Seychelle Van Poole • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20708774
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.
