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 1560 Dublin Cir, Grapevine, TX, 76051 offers $3,018/mo rent that, after a $2,031/mo payment, leaves $67/mo cash flow. Total monthly income is $3,018/mo, and annual cash flow is $805/yr on $137,573 cash. Return on cash invested measures 20.49% in year one, and rental yield stands at 8.73% at a $415,000 entry. Equity gained on principal adds $2,678/yr while 5% annual appreciation compounds into $114,657 by year five. Five-year ROI records 107.22% and total cumulative return in cash reaches $147,501. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,018/mo property income versus a $2,031/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1989
5,357 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $415,000 |
| 2025-03-03 | Listing removed | $2,700 |
| 2025-02-24 | Listed for rent | $2,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $1854.76 | 2.60% | $384,581 | 6.62% |
| 2023-03-17 | $1807.69 | 8.30% | $360,694 | 25.03% |
| 2022-03-17 | $1669.21 | 5.93% | $288,490 | 6.84% |
Listed by: Debra Weber • Debra Weber Realty LLC
Mls Name: NTREIS
Mls ID: #20866819
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.
