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 1613 Haydenbend Cir, Grapevine, TX, 76051 priced at $469,000 converts $3,240/mo rent into after a $2,296/mo obligation. Total monthly income equals $3,240/mo. Return on cash invested prints 19.17% in year one, and rental yield reads 8.29% against a $469,000 entry. Equity gained on principal adds $3,026/yr, while 5% annual appreciation compiles into $129,576 by year five. Five-year ROI reaches 100.1% and total cumulative return in cash sums $155,635. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,240/mo property income covering a $2,296/mo payment, not borrower’s personal income.
Single Family
Built in 1991
9,321 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 |
|---|---|---|
| 2025-04-08 | Listed for sale | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-08 | $1093.27 | -4.07% | $425,945 | -7.01% |
| 2023-04-08 | $1139.71 | N/A | $458,047 | 23.35% |
| 2022-04-08 | N/A | N/A | $371,337 | 23.80% |
Listed by: Sandy Cotton • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20889032
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.
