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 2504 Hillcrest Dr, Granbury, TX, 76048 earns $855/mo cash flow from $2,318/mo rent with a $978/mo payment. Total monthly income totals $2,318/mo, and annual cash flow totals $10,263/yr on $66,267 capital. ROI tracks 35.4% on current figures, and rental yield reads 13.91% at a $199,900 purchase. Equity gained on principal adds $1,290/yr, and 5% annual appreciation supports $55,229 over five years. Five-year ROI reaches 187.42% and total cumulative return in cash sums $124,201. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,318/mo property income instead of your personal income.
Single Family
Built in 1986
0.41 Acres lot
$N/A/sqft
$250 semi-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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $199,900 |
| 2024-09-18 | Listing removed | $199,900 |
| 2024-09-12 | Contingent | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1836.50 | -5.03% | $153,150 | -3.63% |
| 2023-12-27 | $1933.77 | 10.46% | $158,920 | 20.81% |
| 2022-12-27 | $1750.58 | -2.15% | $131,550 | 10.97% |
Listed by: Pam Knieper • Knieper Realty, Inc.
Mls Name: NTREIS
Mls ID: #20724234
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.
