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 1025 Keystone Dr, Granbury, TX, 76048 priced at $425,000 pairs $2,490/mo rent with after a $2,080/mo payment. Total monthly income equals $2,490/mo. Return on cash invested is 15.38% in year one, and rental yield stands at 7.03% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 79.74% and total cumulative return in cash reaches $112,337. For financing, Ziffy Mortgage’s DSCR program evaluates $2,490/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
7,579 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $425,000 |
| 2024-09-13 | Listing removed | $2,600 |
| 2024-08-16 | Price change | $2,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $388.12 | -1.10% | $24,500 | N/A |
| 2023-04-01 | $392.44 | 31.08% | $24,500 | 40.00% |
| 2022-04-01 | $299.38 | N/A | $17,500 | N/A |
Listed by: Dalton Sheridan • Gill Properties
Mls Name: NTREIS
Mls ID: #20885322
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.
