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 1035 Pawnee Trl, Granbury, TX, 76048 priced at $125,000 converts $1,753/mo rent into $829/mo cash flow after a $612/mo obligation. Total monthly income equals $1,753/mo, and annual cash flow totals $9,953/yr on $41,438 invested. Return on cash invested prints 43.93% in year one, and rental yield reads 16.83% against a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation compiles into $34,535 by year five. Five-year ROI reaches 233.31% and total cumulative return in cash sums $96,677. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,753/mo property income covering a $612/mo payment, not borrower’s personal income.
Manufactured
Built in 2017
0.40 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 |
|---|---|---|
| 2024-10-20 | Listed for sale | $125,000 |
| 2024-10-15 | Contingent | $125,000 |
| 2024-08-20 | Price change | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $50,000 | N/A |
| 2023-10-22 | $44.26 | -4.20% | $50,000 | 47.06% |
| 2022-10-22 | $46.20 | -0.32% | $34,000 | 54.55% |
Listed by: Melissa Reaves • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20646113
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.
