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 201 Sardius Blvd, Granbury, TX, 76049 priced at $275,000 converts $3,319/mo rent into $1,363/mo cash flow after a $1,346/mo obligation. Total monthly income equals $3,319/mo, and annual cash flow totals $16,361/yr on $91,163 invested. Return on cash invested prints 37.86% in year one, and rental yield reads 14.48% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 200.32% and total cumulative return in cash sums $182,615. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,319/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Single Family
Built in 2003
2,178 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-15 | Listed for sale | $275,000 |
| 2011-01-27 | Listing removed | $134,900 |
| 2009-01-01 | Price change | $134,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $719.59 | -45.67% | $263,980 | 13.18% |
| 2022-08-14 | $1324.39 | N/A | $233,230 | 27.18% |
| 2021-08-14 | $1324.39 | N/A | $183,390 | 5.71% |
Listed by: Jane Johnson • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20664859
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.
