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 1432 W Torrey St, Granbury, TX, 76048 priced at $279,000 pairs $2,466/mo rent with $482/mo cash flow after a $1,366/mo payment. Total monthly income equals $2,466/mo, and annual cash flow comes to $5,779/yr on $92,489 invested. Return on cash invested is 26.16% in year one, and rental yield stands at 10.61% on a $279,000 basis. Equity gained on principal adds $1,800/yr, and 5% annual appreciation accumulates to $77,083 by year five. Five-year ROI measures 137.58% and total cumulative return in cash reaches $127,243. For financing, Ziffy Mortgage’s DSCR program evaluates $2,466/mo property income against a $1,366/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
3,920 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-18 | Listed for sale | $279,000 |
| 2025-09-06 | Listing removed | $295,000 |
| 2025-08-06 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $3643.57 | -5.31% | $230,000 | -4.25% |
| 2023-09-18 | $3847.73 | 8.86% | $240,210 | 16.26% |
| 2022-09-18 | $3534.54 | 69.99% | $206,610 | 44.15% |
Listed by: Eliza Knapp • Oz Realty
Mls Name: NTREIS
Mls ID: #21063799
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.
