Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Austin Jordan • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20756824
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.
Rental property for sale in Granbury at 1111 Caballo Way, Granbury, TX, 76048 priced at $210,000 pairs $2,154/mo rent with $651/mo cash flow after a $1,028/mo payment. Total monthly income equals $2,154/mo, and annual cash flow comes to $7,806/yr on $69,615 invested. Return on cash invested is 31.12% in year one, and rental yield stands at 12.31% on a $210,000 basis. Equity gained on principal adds $1,355/yr, and 5% annual appreciation accumulates to $58,019 by year five. Five-year ROI measures 164.26% and total cumulative return in cash reaches $114,352. For financing, Ziffy Mortgage’s DSCR program evaluates $2,154/mo property income against a $1,028/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1986
4,356 sqft lot
$N/A/sqft
$120 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 |
|---|---|---|
| 2024-10-17 | Listed for sale | $210,000 |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $221,000 | 8.32% |
| 2023-10-22 | $2482.55 | 10.66% | $204,020 | 21.02% |
| 2022-10-22 | $2243.34 | 2.24% | $168,580 | 15.95% |
