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% |
Investment property for sale in Granbury at 1414 Cheyenne Trl, Granbury, TX, 76048 earns $288/mo cash flow from $2,165/mo rent with a $1,268/mo payment. Total monthly income totals $2,165/mo, and annual cash flow totals $3,455/yr on $85,859 capital. ROI tracks 23.93% on current figures, and rental yield reads 10.03% at a $259,000 purchase. Equity gained on principal adds $1,671/yr, and 5% annual appreciation supports $71,557 over five years. Five-year ROI reaches 125.79% and total cumulative return in cash sums $108,004. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,165/mo property income instead of your personal income.
Single Family
Built in 2010
3,484 sqft lot
$N/A/sqft
$35 monthly 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $3100.43 | -0.12% | $258,550 | 1.36% |
| 2023-06-19 | $3104.00 | 2.39% | $255,090 | 11.97% |
| 2022-06-19 | $3031.54 | 17.94% | $227,810 | 33.75% |
Listed by: Steve Prater • Clark Real Estate Group
Mls Name: NTREIS
Mls ID: #20972519
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.
