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 2011 Roberts Dr, Granbury, TX, 76048 priced at $290,000 pairs $2,395/mo rent with $333/mo cash flow after a $1,419/mo payment. Total monthly income equals $2,395/mo, and annual cash flow comes to $3,998/yr on $96,135 invested. Return on cash invested is 24.07% in year one, and rental yield stands at 9.91% on a $290,000 basis. Equity gained on principal adds $1,871/yr, and 5% annual appreciation accumulates to $80,122 by year five. Five-year ROI measures 126.39% and total cumulative return in cash reaches $121,504. For financing, Ziffy Mortgage’s DSCR program evaluates $2,395/mo property income against a $1,419/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
10,454 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-01-24 | Listed for sale | $290,000 |
| 2024-11-26 | Listing removed | $1,950 |
| 2024-11-24 | Listed for rent | $1,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1405.38 | -14.96% | $198,780 | -0.73% |
| 2023-02-12 | $1652.53 | -21.27% | $200,236 | 26.94% |
| 2022-02-12 | $2099.09 | 25.26% | $157,740 | 42.06% |
Listed by: Ashley Maxwell • Public Realty
Mls Name: NTREIS
Mls ID: #20823114
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.
