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 2201 Cadiz Cir, Granbury, TX, 76048 generates $962/mo in rent and, after a $535/mo payment, leaves $185/mo in cash flow. Total monthly income is $962/mo, and annual cash flow is $2,216/yr on $36,246 invested. Return on cash invested sits at 26.02% in year one, and rental yield is 10.56% on a $109,340 entry. Equity gained on principal adds $706/yr, while 5% annual appreciation builds toward $30,209 over five years. Five-year ROI reaches 136.92% and total cumulative return in cash sums $49,628. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $962/mo property income rather than buyer’s personal income.
Manufactured
Built in 1986
N/A 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 |
|---|---|---|
| 2025-04-06 | Listing removed | $124,500 |
| 2024-11-21 | Price change | $124,500 |
| 2024-11-06 | Listed for sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $88.44 | -4.42% | $109,340 | 12.44% |
| 2023-07-01 | $92.53 | 2.05% | $97,240 | 67.05% |
| 2022-07-01 | $90.67 | -1.25% | $58,210 | 98.74% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
