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 1318 Amsterdam Ct, Granbury, TX, 76048 priced at $619,000 converts $3,564/mo rent into after a $3,030/mo obligation. Total monthly income equals $3,564/mo. Return on cash invested prints 14.26% in year one, and rental yield reads 6.91% against a $619,000 entry. Equity gained on principal adds $3,994/yr, while 5% annual appreciation compiles into $171,018 by year five. Five-year ROI reaches 74.08% and total cumulative return in cash sums $150,865. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,564/mo property income covering a $3,030/mo payment, not borrower’s personal income.
Single Family
Built in 2004
7,945 sqft lot
$N/A/sqft
$1,750 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $619,000 |
| 2021-12-05 | Listing removed | N/A |
| 2021-10-20 | Pending sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $4706.22 | -3.50% | $478,240 | -5.02% |
| 2023-04-17 | $4876.80 | -19.66% | $503,540 | 21.65% |
| 2022-04-17 | $6069.85 | -9.98% | $413,940 | 16.40% |
Listed by: Jodi Valentine • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20903715
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.
