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 104 Helton, Granbury, TX, 76049 with 5% annual appreciation on a $899,000 basis while $7,706/mo rent supports operations. Total monthly income totals $7,706/mo and a $4,400/mo payment preserves $1,247/mo for cash returns. Annual cash flow comes to $14,960/yr on $295,771 deployed, and return on cash invested reaches 25.12% in year one. Equity gained on principal adds $5,801/yr, and five-year appreciation sums $248,377 alongside rental yield of 10.29%. Five-year ROI measures 132.06% and total cumulative return in cash totals $390,598.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,706/mo property income versus a $4,400/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2021
1.11 Acres lot
$N/A/sqft
$799 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 |
|---|---|---|
| 2024-08-15 | Listed for sale | $899,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6802.01 | -9.11% | $655,820 | 16.62% |
| 2022-08-30 | $7483.62 | 519.85% | $562,370 | 602.96% |
| 2021-08-30 | $1207.32 | 20.99% | $80,000 | 23.08% |
Listed by: Eric Wilkins • VYBE Realty
Mls Name: NTREIS
Mls ID: #20703038
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.
