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 1008 Mustang Trl, Granbury, TX, 76049 generates $2,399/mo in rent and, after a $1,209/mo payment, leaves $641/mo in cash flow. Total monthly income is $2,399/mo, and annual cash flow is $7,692/yr on $81,881 invested. Return on cash invested sits at 29.3% in year one, and rental yield is 11.66% on a $247,000 entry. Equity gained on principal adds $1,594/yr, while 5% annual appreciation builds toward $68,242 over five years. Five-year ROI reaches 154.43% and total cumulative return in cash sums $126,448. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,399/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
4,774 sqft lot
$N/A/sqft
$18 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 |
|---|---|---|
| 2025-06-24 | Listed for sale | $247,000 |
| 2022-12-01 | Sold | N/A |
| 2022-11-29 | Pending sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $2558.77 | 7.10% | $213,380 | 8.67% |
| 2023-06-25 | $2389.23 | 163.58% | $196,350 | 56.45% |
| 2022-06-25 | $906.47 | -15.63% | $125,500 | 23.96% |
Listed by: Amy Kuykendall • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20974588
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.
