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% |
Investment property for sale in Granbury at 2405 San Gabriel Dr, Granbury, TX, 76048 listed at $275,000 pairs $2,470/mo rent with a $1,346/mo payment to leave $463/mo cash flow. Total monthly income runs $2,470/mo, and annual cash flow reaches $5,557/yr on $91,163 cash to close. Return on cash invested measures 26% in year one, and rental yield registers 10.78% at a $275,000 basis. Equity gained on principal adds $1,775/yr, and annual property appreciation at 5% supports $75,977 by year five. Five-year ROI tracks 137.03% and total cumulative return in cash totals $124,919. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,470/mo property income relative to a $1,346/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
1,742 sqft lot
$N/A/sqft
$154 quarterly 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 |
|---|---|---|
| 2025-02-04 | Price change | $275,000 |
| 2024-12-12 | Listed for sale | $285,000 |
| 2022-11-01 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $191.86 | -1.45% | $16,000 | N/A |
| 2023-02-12 | $194.69 | 4.50% | $16,000 | 14.29% |
| 2022-02-12 | $186.30 | 76.35% | $14,000 | 100.00% |
Listed by: Jonathan Esquivel • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20795782
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.
