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 200 Lois Cir, Granbury, TX, 76049 priced at $259,900 converts $2,777/mo rent into $925/mo cash flow after a $1,272/mo obligation. Total monthly income equals $2,777/mo, and annual cash flow totals $11,099/yr on $86,157 invested. Return on cash invested prints 32.79% in year one, and rental yield reads 12.82% against a $259,900 entry. Equity gained on principal adds $1,677/yr, while 5% annual appreciation compiles into $71,806 by year five. Five-year ROI reaches 173.15% and total cumulative return in cash sums $149,182. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,777/mo property income covering a $1,272/mo payment, not borrower’s personal income.
Single Family
Built in 2024
0.33 Acres lot
$N/A/sqft
$48 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 |
|---|---|---|
| 2024-09-30 | Price change | $259,900 |
| 2024-03-28 | Listed for sale | $264,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $728.14 | -28.90% | $44,890 | -29.34% |
| 2023-12-27 | $1024.07 | 10.62% | $63,530 | 27.62% |
| 2022-12-27 | $925.73 | -1.82% | $49,780 | N/A |
Listed by: Pam Knieper • Knieper Realty, Inc.
Mls Name: NTREIS
Mls ID: #20572980
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.
