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 1101 Cliff Swallow Dr, Granbury, TX, 76048 priced at $1,300,000 converts $6,896/mo rent into after a $6,363/mo obligation. Total monthly income equals $6,896/mo. Return on cash invested prints 13.64% in year one, and rental yield reads 6.37% against a $1,300,000 entry. Equity gained on principal adds $8,389/yr, while 5% annual appreciation compiles into $359,166 by year five. Five-year ROI reaches 70.37% and total cumulative return in cash sums $296,415. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,896/mo property income covering a $6,363/mo payment, not borrower’s personal income.
Single Family
Built in 1999
10,018 sqft lot
$N/A/sqft
$165 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 |
|---|---|---|
| 2024-08-15 | Listed for sale | $1,300,000 |
| 2024-08-05 | Listing removed | N/A |
| 2024-08-05 | Listed for sale | $1,300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $16760.54 | 1.71% | $1,117,710 | 16.03% |
| 2022-08-30 | $16478.95 | 30.99% | $963,270 | 42.10% |
| 2021-08-30 | $12580.46 | 6.04% | $677,900 | 4.83% |
Listed by: Denise Mitchell • The Agency Real Estate Group
Mls Name: NTREIS
Mls ID: #20511445
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.
