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 Williamson Rd, Granbury, TX, 76048 offers a 18.23% rental yield on a $175,000 purchase with $2,658/mo rent. Total monthly income registers $2,658/mo, and a $857/mo payment leaves $1,413/mo available for distribution. Annual cash flow reaches $16,957/yr on $58,013 to close, and return on cash invested stands at 49.14% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,349 over five years. Portfolio math shows five-year ROI at 260.87% and total cumulative return in cash at $151,339. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,658/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2001
0.53 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 |
|---|---|---|
| 2024-08-19 | Listed for sale | $175,000 |
| 2021-02-21 | Listing removed | N/A |
| 2021-02-05 | Listed for rent | $1,125 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1586.98 | 53.11% | $130,420 | 67.44% |
| 2022-08-30 | $1036.51 | 23.22% | $77,890 | 39.74% |
| 2021-08-30 | $841.20 | 88.56% | $55,740 | 91.81% |
Listed by: Melissa Hamaker • Brickman Real Estate LLC
Mls Name: NTREIS
Mls ID: #20707360
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.
