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 1590 N Gravel Cir, Grapevine, TX, 76092 priced at $674,999 pairs $3,824/mo rent with after a $3,304/mo payment. Total monthly income equals $3,824/mo. Return on cash invested is 14.79% in year one, and rental yield stands at 6.8% on a $674,999 basis. Equity gained on principal adds $4,356/yr, and 5% annual appreciation accumulates to $186,490 by year five. Five-year ROI measures 76.55% and total cumulative return in cash reaches $169,994. For financing, Ziffy Mortgage’s DSCR program evaluates $3,824/mo property income against a $3,304/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1970
0.62 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76092, Southlake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,160 (100%) |
| Owner Occupied HU | 9,321 (91.7%) |
| Renter Occupied HU | 652 ( 6.4%) |
| Vacant Housing Units | 187 ( 1.8%) |
| Median Home Value | $829,989 |
| Average Home Value | $956,145 |
Residential
10,137
Single Family
9,918
Multi-Family
219
Businesses
2,742
Date | Event | Price |
|---|---|---|
| 2024-10-20 | Price change | $674,999 |
| 2024-10-16 | Price change | $680,000 |
| 2024-10-04 | Price change | $694,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3616.99 | -20.54% | $470,000 | 16.30% |
| 2022-10-23 | $4551.81 | 3.56% | $404,135 | 34.26% |
| 2021-10-23 | $4395.31 | -1.10% | $301,000 | N/A |
Listed by: Sheila Bly • The Michael Group Real Estate
Mls Name: NTREIS
Mls ID: #20740913
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.
