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 1706 Cuilco Ct, Granbury, TX, 76048 offers $1,987/mo rent that, after a $793/mo payment, leaves $800/mo cash flow. Total monthly income is $1,987/mo, and annual cash flow is $9,605/yr on $53,703 cash. Return on cash invested measures 37.79% in year one, and rental yield stands at 14.72% at a $162,000 entry. Equity gained on principal adds $1,045/yr while 5% annual appreciation compounds into $44,758 by year five. Five-year ROI records 200.31% and total cumulative return in cash reaches $107,573. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,987/mo property income versus a $793/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2014
7,405 sqft lot
$N/A/sqft
$414 annually 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 |
|---|---|---|
| 2024-08-20 | Listed for sale | $162,000 |
| 2021-07-30 | Sold | N/A |
| 2021-07-16 | Pending sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1531.61 | -26.07% | $125,870 | -19.15% |
| 2022-08-30 | $2071.68 | 51.20% | $155,680 | -13.20% |
| 2021-08-30 | $1370.17 | 10.42% | $179,360 | 71.97% |
Listed by: Christi Durant • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20704038
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.
