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 1712 Bent Tree Ct, Granbury, TX, 76049 priced at $583,500 pairs $5,652/mo rent with $1,419/mo cash flow after a $2,856/mo payment. Total monthly income equals $5,652/mo, and annual cash flow comes to $17,031/yr on $191,972 invested. Return on cash invested is 28.93% in year one, and rental yield stands at 11.62% on a $583,500 basis. Equity gained on principal adds $3,765/yr, and 5% annual appreciation accumulates to $161,210 by year five. Five-year ROI measures 152.62% and total cumulative return in cash reaches $292,983. For financing, Ziffy Mortgage’s DSCR program evaluates $5,652/mo property income against a $2,856/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
1.02 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 |
|---|---|---|
| 2024-08-10 | Price change | $583,500 |
| 2024-07-28 | Price change | $593,500 |
| 2024-06-29 | Price change | $598,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3174.84 | -34.50% | $564,180 | 3.28% |
| 2022-08-14 | $4846.89 | -12.83% | $546,260 | 48.27% |
| 2021-08-14 | $5559.99 | -1.03% | $368,420 | 0.67% |
Listed by: Tammy Smart • Ready Real Estate LLC
Mls Name: NTREIS
Mls ID: #20618550
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.
