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% |
Rental property for sale in Granbury at 1006 Hidden Cove Trl, Granbury, TX, 76049 offers $2,399/mo rent that, after a $1,023/mo payment, leaves $908/mo cash flow. Total monthly income is $2,399/mo, and annual cash flow is $10,901/yr on $69,284 cash. Return on cash invested measures 35.64% in year one, and rental yield stands at 13.77% at a $209,000 entry. Equity gained on principal adds $1,349/yr while 5% annual appreciation compounds into $57,743 by year five. Five-year ROI records 188.5% and total cumulative return in cash reaches $130,598. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,399/mo property income versus a $1,023/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
8,973 sqft lot
$N/A/sqft
$52 annually HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Price change | $209,000 |
| 2024-09-30 | Listed for sale | $214,000 |
| 2024-06-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2980.02 | 6.62% | $248,510 | 8.19% |
| 2023-12-27 | $2795.04 | 11.72% | $229,700 | 22.18% |
| 2022-12-27 | $2501.77 | 16.38% | $188,000 | 31.99% |
Listed by: Amy Saunders • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20728804
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.
