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 1511 W Pearl St, Granbury, TX, 76048 listed at $218,000 pairs $1,884/mo rent with a $1,067/mo payment to leave $334/mo cash flow. Total monthly income runs $1,884/mo, and annual cash flow reaches $4,005/yr on $72,267 cash to close. Return on cash invested measures 25.45% in year one, and rental yield registers 10.37% at a $218,000 basis. Equity gained on principal adds $1,407/yr, and annual property appreciation at 5% supports $60,229 by year five. Five-year ROI tracks 133.78% and total cumulative return in cash totals $96,679. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,884/mo property income relative to a $1,067/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1961
N/A 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 |
|---|---|---|
| 2025-05-23 | Listing removed | $230,000 |
| 2025-05-08 | Pending sale | $230,000 |
| 2025-04-14 | Price change | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $741.80 | -67.16% | $141,310 | 0.21% |
| 2023-07-01 | $2258.90 | 9.30% | $141,020 | 16.73% |
| 2022-07-01 | $2066.74 | 35.25% | $120,810 | 49.91% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
