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 Granbury at 1003 Mojave Trl, Granbury, TX, 76048 offers a 11.95% rental yield on a $490,000 purchase with $4,880/mo rent. Total monthly income registers $4,880/mo, and a $2,398/mo payment leaves $1,361/mo available for distribution. Annual cash flow reaches $16,336/yr on $162,435 to close, and return on cash invested stands at 29.97% in year one. Equity gained on principal adds $3,162/yr while 5% annual appreciation supports $135,378 over five years. Portfolio math shows five-year ROI at 158.09% and total cumulative return in cash at $256,800. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,880/mo property income against a $2,398/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.48 Acres lot
$N/A/sqft
$414 annually HOA
Neighborhood data shown for ZIP Code: 76048, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,104 (100%) |
| Owner Occupied HU | 8,556 (60.7%) |
| Renter Occupied HU | 3,550 (25.2%) |
| Vacant Housing Units | 1,998 (14.2%) |
| Median Home Value | $325,457 |
| Average Home Value | $424,077 |
Residential
13,237
Single Family
11,571
Multi-Family
1,666
Businesses
1,306
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Listed for sale | $490,000 |
| 2019-10-13 | Listing removed | $7,500 |
| 2019-09-27 | Price change | $7,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $547.57 | 71.45% | $45,000 | 87.50% |
| 2022-08-13 | $319.37 | 76.35% | $24,000 | 100.00% |
| 2021-08-13 | $181.10 | 31.07% | $12,000 | 33.33% |
Listed by: Cassidy Duwe • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20671559
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.
