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 Dublin at 261 N Grafton St, Dublin, TX, 76446 priced at $225,000 pairs $2,467/mo rent with $867/mo cash flow after a $1,101/mo payment. Total monthly income equals $2,467/mo, and annual cash flow comes to $10,407/yr on $74,588 invested. Return on cash invested is 33.86% in year one, and rental yield stands at 13.16% on a $225,000 basis. Equity gained on principal adds $1,452/yr, and 5% annual appreciation accumulates to $62,163 by year five. Five-year ROI measures 178.92% and total cumulative return in cash reaches $133,449. For financing, Ziffy Mortgage’s DSCR program evaluates $2,467/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1894
0.66 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76446, Dublin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,376 (61.7%) |
| Renter Occupied HU | 856 (22.2%) |
| Vacant Housing Units | 622 (16.1%) |
| Median Home Value | $274,615 |
| Average Home Value | $333,359 |
Residential
3,594
Single Family
3,570
Multi-Family
24
Businesses
329
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $225,000 |
| 2025-03-01 | Listing removed | $225,000 |
| 2025-02-20 | Price change | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | N/A | N/A | $143,510 | 19.23% |
| 2023-04-10 | $1359.05 | -15.34% | $120,360 | 4.79% |
| 2022-04-10 | $1605.32 | -5.58% | $114,860 | 0.68% |
Listed by: Miles Gilman • GILMAN PROPERTIES
Mls Name: NTREIS
Mls ID: #20898408
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.
