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 2410 San Gabriel Dr, Granbury, TX, 76048 offers $2,587/mo rent that, after a $1,609/mo payment, leaves $224/mo cash flow. Total monthly income is $2,587/mo, and annual cash flow is $2,693/yr on $108,964 cash. Return on cash invested measures 22.38% in year one, and rental yield stands at 9.44% at a $328,700 entry. Equity gained on principal adds $2,121/yr while 5% annual appreciation compounds into $90,814 by year five. Five-year ROI records 117.43% and total cumulative return in cash reaches $127,954. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,587/mo property income versus a $1,609/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
2,178 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2025-09-02 | Listing removed | $329,999 |
| 2025-06-11 | Price change | $329,999 |
| 2025-05-21 | Price change | $334,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $2658.48 | -5.51% | $305,310 | -0.89% |
| 2023-10-18 | $2813.38 | 1410.13% | $308,060 | 2100.43% |
| 2022-10-18 | $186.30 | 76.35% | $14,000 | 100.00% |
Listed by: Aylin Mendiola • Texas Connect Realty, LLC
Mls Name: NTREIS
Mls ID: #20121737
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.
