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 117 Donna Cir, Granbury, TX, 76049 priced at $479,000 converts $2,935/mo rent into after a $2,344/mo obligation. Total monthly income equals $2,935/mo. Return on cash invested prints 16.2% in year one, and rental yield reads 7.35% against a $479,000 entry. Equity gained on principal adds $3,091/yr, while 5% annual appreciation compiles into $132,339 by year five. Five-year ROI reaches 84.23% and total cumulative return in cash sums $133,755. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,935/mo property income covering a $2,344/mo payment, not borrower’s personal income.
Single Family
Built in 2013
8,450 sqft lot
$N/A/sqft
$240 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 |
|---|---|---|
| 2025-02-08 | Price change | $479,000 |
| 2025-01-24 | Price change | $489,500 |
| 2024-10-17 | Listed for sale | $499,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $5762.86 | 8.53% | $456,890 | 1.56% |
| 2023-02-12 | $5309.88 | -6.23% | $449,870 | 10.94% |
| 2022-02-12 | $5662.63 | -2.97% | $405,490 | 24.58% |
Listed by: Jonathan Hardman • Texas Realty One
Mls Name: NTREIS
Mls ID: #20756338
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.
