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 1420 Blackhawk Cir, Granbury, TX, 76048 priced at $285,000 pairs $2,174/mo rent with $122/mo cash flow after a $1,395/mo payment. Total monthly income equals $2,174/mo, and annual cash flow comes to $1,467/yr on $94,478 invested. Return on cash invested is 21.46% in year one, and rental yield stands at 9.15% on a $285,000 basis. Equity gained on principal adds $1,839/yr, and 5% annual appreciation accumulates to $78,740 by year five. Five-year ROI measures 112.53% and total cumulative return in cash reaches $106,314. For financing, Ziffy Mortgage’s DSCR program evaluates $2,174/mo property income against a $1,395/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
3,920 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-01-16 | Price change | $285,000 |
| 2024-08-27 | Listed for sale | $299,000 |
| 2024-07-11 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2553.97 | -0.74% | $212,980 | 0.72% |
| 2023-02-12 | $2573.10 | 4.47% | $211,460 | 14.25% |
| 2022-02-12 | $2463.05 | 10.66% | $185,090 | 25.49% |
Listed by: Sarah Dugle • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20714153
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.
