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 210 Donna Cir, Granbury, TX, 76049 generates $2,801/mo in rent and, after a $1,713/mo payment, leaves $265/mo in cash flow. Total monthly income is $2,801/mo, and annual cash flow is $3,180/yr on $116,025 invested. Return on cash invested sits at 22.65% in year one, and rental yield is 9.6% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 118.97% and total cumulative return in cash sums $138,038. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,801/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
7,013 sqft lot
$N/A/sqft
$240 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 |
|---|---|---|
| 2025-08-05 | Listed for sale | $350,000 |
| 2025-07-02 | Listing removed | $349,000 |
| 2025-05-02 | Price change | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-05 | $6134.81 | 0.42% | $387,260 | 1.54% |
| 2023-08-05 | $6109.02 | 3.65% | $381,380 | 10.69% |
| 2022-08-05 | $5894.14 | 11.44% | $344,540 | 23.52% |
Listed by: Chad Smith • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #21022824
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.
