








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Grapevine at 3012 Mahan Ct, Grapevine, TX, 76051 listed at $1,179,000 pairs $4,067/mo rent with a $5,771/mo payment. Total monthly income runs $4,067/mo. Return on cash invested measures 6.67% in year one, and rental yield registers 4.14% at a $1,179,000 basis. Equity gained on principal adds $7,608/yr, and annual property appreciation at 5% supports $325,736 by year five. Five-year ROI tracks 33.02% and total cumulative return in cash totals $126,126. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,067/mo property income relative to a $5,771/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
0.36 Acres lot
$N/A/sqft
$45 monthly 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 |
|---|---|---|
| 2025-03-30 | Listed for sale | $1,179,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $3224.46 | -2.88% | $1,036,360 | 34.87% |
| 2023-03-31 | $3320.03 | -12.33% | $768,410 | 10.45% |
| 2022-03-31 | $3786.93 | 9.06% | $695,719 | 16.93% |



Listed by: Jay Marks • Jay Marks Real Estate
Mls Name: NTREIS
Mls ID: #20883889
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.