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 1901 Yucatan Dr, Granbury, TX, 76048 priced at $849,999 converts $2,490/mo rent into after a $4,160/mo obligation. Total monthly income equals $2,490/mo. Return on cash invested prints 4.65% in year one, and rental yield reads 3.52% against a $849,999 entry. Equity gained on principal adds $5,485/yr, while 5% annual appreciation compiles into $234,839 by year five. Five-year ROI reaches 22.25% and total cumulative return in cash sums $62,229. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,490/mo property income covering a $4,160/mo payment, not borrower’s personal income.
Single Family
Built in 1999
1.96 Acres lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-01-21 | Listed for sale | $849,999 |
| 2017-05-04 | Listing removed | $359,900 |
| 2017-03-13 | Pending sale | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $5122.97 | 7.63% | $588,470 | -0.78% |
| 2023-02-12 | $4759.81 | -9.53% | $593,120 | -4.34% |
| 2022-02-12 | $5261.28 | -5.44% | $620,040 | 60.30% |
Listed by: Chelsey Armour • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20819373
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.
