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% |
Investment property for sale in Grapevine at 3328 Circlewood Ct, Grapevine, TX, 76051 uses $240,170 cash to close to unlock $2,890/yr annual cash flow and $241/mo monthly cash flow. Total monthly income runs $5,432/mo, and a $3,573/mo payment keeps the spread at $241/mo. Purchase price stands at $730,000, and rental yield measures 8.93% with $5,432/mo rent. Return on cash invested shows 21.26% in year one, and 5% annual appreciation builds toward $201,686 over five years. Five-year ROI reaches 111.29% and total cumulative return in cash records $267,278. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,432/mo property income covering a $3,573/mo payment rather than investor’s personal income.
Single Family
Built in 1989
0.28 Acres 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 |
|---|---|---|
| 2025-06-06 | Listed for sale | $730,000 |
| 2024-09-12 | Sold | N/A |
| 2024-08-23 | Pending sale | $699,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $2488.46 | -2.88% | $673,697 | 21.25% |
| 2023-06-06 | $2562.22 | N/A | $555,618 | 6.61% |
| 2022-06-06 | N/A | N/A | $521,146 | 26.22% |
Listed by: Nanette Love • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20955858
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.
