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 1900 Teller Bell Ct, Granbury, TX, 76049 generates $6,394/mo in rent and, after a $4,111/mo payment, leaves $400/mo in cash flow. Total monthly income is $6,394/mo, and annual cash flow is $4,802/yr on $276,360 invested. Return on cash invested sits at 21.8% in year one, and rental yield is 9.13% on a $840,000 entry. Equity gained on principal adds $5,420/yr, while 5% annual appreciation builds toward $232,077 over five years. Five-year ROI reaches 114.2% and total cumulative return in cash sums $315,590. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,394/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
5.13 Acres lot
$N/A/sqft
$250 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $840,000 |
| 2018-10-10 | Sold | N/A |
| 2018-08-16 | Price change | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $10142.70 | -10.09% | $833,540 | -1.68% |
| 2022-09-02 | $11281.52 | 30.43% | $847,770 | 47.91% |
| 2021-09-02 | $8649.67 | 13.07% | $573,150 | 15.02% |
Listed by: Deniece Mendez • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20716894
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.
