








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 $2,923/mo, and a $3,084/mo payment. Purchase price stands at $630,000, and rental yield measures 5.57% with $2,923/mo rent. Return on cash invested shows 10.56% in year one, and 5% annual appreciation builds toward $174,057 over five years. Five-year ROI reaches 54.09% and total cumulative return in cash records $112,102. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,923/mo property income covering a $3,084/mo payment rather than investor’s personal income.
Single Family
Built in 1999
1 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2025-03-28 | Listed for sale | $630,000 |
| 2023-11-02 | Sold | N/A |
| 2023-10-14 | Pending sale | $582,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $5507.67 | 158.27% | $558,450 | 2.38% |
| 2023-03-28 | $2132.53 | -46.63% | $545,480 | 4.81% |
| 2022-03-28 | $3995.72 | -0.07% | $520,460 | 47.53% |



Listed by: Pam Knieper • Knieper Realty, Inc.
Mls Name: NTREIS
Mls ID: #20880052
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.