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 109 Bluebonnet Way, Granbury, TX, 76048 offers $2,791/mo rent that, after a $1,258/mo payment, leaves $897/mo cash flow. Total monthly income is $2,791/mo, and annual cash flow is $10,760/yr on $85,192 cash. Return on cash invested measures 32.54% in year one, and rental yield stands at 13.03% at a $256,990 entry. Equity gained on principal adds $1,658/yr while 5% annual appreciation compounds into $71,002 by year five. Five-year ROI records 172.14% and total cumulative return in cash reaches $146,648. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,791/mo property income versus a $1,258/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
4,791 sqft lot
$N/A/sqft
$200 quarterly 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 |
|---|---|---|
| 2024-10-02 | Price change | $250,990 |
| 2024-09-30 | Price change | $253,990 |
| 2024-09-30 | Price change | $240,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $14,250 | N/A |
| 2023-10-22 | $173.39 | 86.14% | $14,250 | 103.57% |
| 2022-10-22 | $93.15 | 146.89% | $7,000 | 180.00% |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20526623
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.
