NoAgentList RatingHow are grades calculated?

1view

$450,000

1531 Dublin Cir, Grapevine, TX, 76051

Off Market

3 Beds

3 Bath

1,751 Sq Ft

Single Family Residence

$257 / sqft

Built in 1989

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Gas Water Heater, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesFire Pit, Lighting, Private Yard

Lot Size5,332 sqft

Building Information

Year Built1989

Stories2

Garage Spaces2

Land Information

APN10130H-2-5

Lot Number5

SubdivisionDove Meadows

Land UseResidential

Legal DescriptionDOVE MEADOWS BLOCK 2 LOT 5

Census Tract113710

Assessed Land Value$90,000

Assessed Improvement Value$335,645

Assessment Year2025

About this property

MULTIPLE OFFERS - BEST & FINAL BY SUNDAY 5:00PM. Beautifully situated on a large corner lot and walking distance to Grapevine Lake and the Horseshoe Trails, this home is Move IN Ready! This home has been very well maintained and improved with several SMART features. The HVAC and Water Heater have been replaced, all popcorn ceilings removed, lights and ceiling fans replaced, new powder bath vanity, mirror and light, fresh paint throughout the home, new Garage Doors & Epoxy flooring with an EV Charger and lots of shelves for storage, there is also a new LG Microwave and Dishwasher AND.... the LG refrigerator will convey with an acceptable offer. The living room has a gas fireplace with gas logs and a lovely bay window. The master has a large dual vanity with separate shower and soaker tub. Outside, in addition to a fire pit and pergola which makes entertaining so fun, you'll also enjoy watching the seasonal fireworks from the privacy of your own backyard.

Investor Tools

$460,000

Estimated Property Value

$368,000Estimated Mortgage Balance

$112,842Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,760 /month

Positive

Cash Flow Estimate:

$920 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$336/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,732

$425,645

2025

$90,000

$335,645

$425,645

Tax History

Year

Tax Paid

Assessed Value

2024

$1,732

$425,645

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Provident Funding Associates Lp

Conventional

$368,000

First

Apr 14, 2023

May 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$347,158

$112,842

24%

75%

$2,207/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$2,207/mo

+$373/mo

6.7%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area