Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 207 Mid Haven Ct, Granbury, TX, 76048 priced at $120,000 converts $932/mo rent into $79/mo cash flow after a $587/mo obligation. Total monthly income equals $932/mo, and annual cash flow totals $948/yr on $39,780 invested. Return on cash invested prints 22.29% in year one, and rental yield reads 9.32% against a $120,000 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation compiles into $33,154 by year five. Five-year ROI reaches 116.79% and total cumulative return in cash sums $46,459. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $932/mo property income covering a $587/mo payment, not borrower’s personal income.
Manufactured
Built in 1985
0.30 Acres 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $120,000 |
| 2023-02-14 | Listing removed | N/A |
| 2023-01-31 | Price change | $1,225 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $838.80 | -7.06% | $69,950 | -5.69% |
| 2023-04-25 | $902.52 | 11.90% | $74,170 | 22.37% |
| 2022-04-25 | $806.56 | 55.09% | $60,610 | 75.89% |
No similar rental properties found nearby.
Listed by: Daniel Harker • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20907178
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.
