NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$539,000

5122 Haydenbend Cir, Grapevine, TX, 76051

Off Market

4 Beds

3 Bath

2,708 Sq Ft

Single Family Residence

$199.04 / sqft

Built in 1987

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range

FlooringCarpet, Hardwood, Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size9,675 sqft

Building Information

Year Built1987

Stories2

Garage Spaces2

Land Information

APN15399-5-5

Lot Number5

SubdivisionGlade Landing Addition

Land UseResidential

Legal DescriptionGLADE LANDING ADDITION BLOCK 5 LOT 5

Census Tract113709

Assessed Land Value$111,100

Assessed Improvement Value$418,733

Assessment Year2025

About this property

5122 Haydenbend Circle is a wonderful home right in the middle of all the action in the DFW area. Located minutes from DFW Airport, this is a perfect location. From the moment you drive up, you see the pride in ownership from these original owners. Yard, front and back, are meticulously maintained and provide an excellent outdoor space for entertaining. You will enjoy watching the squirrels scurry around on your lot. Miles of smiles! Inside, many upgrades have been made making it move in ready! You will love the hardwood floors, updated kitchen and master bath among many! Grapevine boasts excellent schools and Grapevine Elementary is right in the neighborhood. You will adore the quiet neighborhood and the easy access to 121, 360 and 114. You will also adore the lack of a mandatory HOA!!! In the neighborhood next to the elementary school a public pool is tucked away for those summer days. You will not want to miss this very spacious 4 bedroom, 2.5 bath. Spacious living areas abound!

Investor Tools

$558,000

Estimated Property Value

$292,000Estimated Mortgage Balance

$0Estimated Equity

48% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,348 /month

Positive

Cash Flow Estimate:

$1,116 /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

$412/month

$60/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,157

$529,833

2025

$111,100

$418,733

$529,833

Tax History

Year

Tax Paid

Assessed Value

2024

$2,157

$529,833

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Delight Funding Inc

Conventional

$292,000

First

Nov 12, 2025

Dec 2040

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$578,910

N/A

104%

$3,502/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$3,562/mo

$-982/mo

5.5%

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