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 1209 Catalina Bay Blvd, Granbury, TX, 76048 priced at $1,199,000 converts $3,874/mo rent into after a $5,869/mo obligation. Total monthly income equals $3,874/mo. Return on cash invested prints 5.69% in year one, and rental yield reads 3.88% against a $1,199,000 entry. Equity gained on principal adds $7,737/yr, while 5% annual appreciation compiles into $331,262 by year five. Five-year ROI reaches 27.85% and total cumulative return in cash sums $108,177. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,874/mo property income covering a $5,869/mo payment, not borrower’s personal income.
Single Family
Built in 2018
0.33 Acres lot
$N/A/sqft
$1,200 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 |
|---|---|---|
| 2025-06-01 | Listed for sale | $1,199,000 |
| 2025-05-30 | Listing removed | $1,245,000 |
| 2025-05-07 | Price change | $1,245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | $13667.88 | 164.62% | $948,330 | 12.51% |
| 2023-06-02 | $5165.13 | -30.03% | $842,900 | 10.61% |
| 2022-06-02 | $7381.74 | -0.13% | $762,080 | 54.98% |
Listed by: Steve Berry • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20953749
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.
