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% |
Total monthly income runs $3,104/mo, and a $6,118/mo payment. Purchase price stands at $1,250,000, and rental yield measures 2.98% with $3,104/mo rent. Return on cash invested shows 3.23% in year one, and 5% annual appreciation builds toward $345,352 over five years. Five-year ROI reaches 14.55% and total cumulative return in cash records $58,909. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,104/mo property income covering a $6,118/mo payment rather than investor’s personal income.
Single Family
Built in 1982
9,583 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 |
|---|---|---|
| 2025-05-03 | Listed for sale | $1,250,000 |
| 2018-03-15 | Sold | N/A |
| 2018-02-23 | Pending sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | $17050.92 | 18.68% | $1,163,820 | 29.75% |
| 2023-05-04 | $14367.55 | 12.71% | $896,950 | 20.37% |
| 2022-05-04 | $12747.84 | 38.55% | $745,170 | 53.56% |
Listed by: Piper Pardue • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20916107
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.
