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 1803 W Emerald Bend Ct, Granbury, TX, 76049 uses $223,687 cash to close to unlock $4,579/yr annual cash flow and $382/mo monthly cash flow. Total monthly income runs $5,300/mo, and a $3,328/mo payment keeps the spread at $382/mo. Purchase price stands at $679,900, and rental yield measures 9.35% with $5,300/mo rent. Return on cash invested shows 22.11% in year one, and 5% annual appreciation builds toward $187,844 over five years. Five-year ROI reaches 115.98% and total cumulative return in cash records $259,433. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,300/mo property income covering a $3,328/mo payment rather than investor’s personal income.
Single Family
Built in 2008
1.27 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 |
|---|---|---|
| 2025-07-11 | Listed for sale | $679,900 |
| 2015-04-01 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-11 | $8548.56 | -0.96% | $712,880 | 0.50% |
| 2023-07-11 | $8631.65 | -7.63% | $709,360 | 1.02% |
| 2022-07-11 | $9344.78 | 30.76% | $702,230 | 48.29% |
Listed by: Robert See • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20996559
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.
