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 145 Bluebonnet Way, Granbury, TX, 76038 listed at $239,990 pairs $2,532/mo rent with a $1,175/mo payment to leave $758/mo cash flow. Total monthly income runs $2,532/mo, and annual cash flow reaches $9,100/yr on $79,557 cash to close. Return on cash invested measures 31.35% in year one, and rental yield registers 12.66% at a $239,990 basis. Equity gained on principal adds $1,549/yr, and annual property appreciation at 5% supports $66,305 by year five. Five-year ROI tracks 165.8% and total cumulative return in cash totals $131,903. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,532/mo property income relative to a $1,175/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
4,791 sqft lot
$N/A/sqft
$200 quarterly HOA
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Price change | $234,990 |
| 2024-09-30 | Price change | $233,990 |
| 2024-09-25 | Price change | $224,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $14,250 | N/A |
| 2023-10-22 | $173.39 | 86.14% | $14,250 | 103.57% |
| 2022-10-22 | $93.15 | 146.89% | $7,000 | 180.00% |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20526716
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.
