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 2513 Quail Run Trl, Granbury, TX, 76048 priced at $270,000 pairs $2,490/mo rent with $561/mo cash flow after a $1,322/mo payment. Total monthly income equals $2,490/mo, and annual cash flow comes to $6,729/yr on $89,505 invested. Return on cash invested is 27.43% in year one, and rental yield stands at 11.07% on a $270,000 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,596 by year five. Five-year ROI measures 144.41% and total cumulative return in cash reaches $129,253. For financing, Ziffy Mortgage’s DSCR program evaluates $2,490/mo property income against a $1,322/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
1,742 sqft lot
$N/A/sqft
$105 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 |
|---|---|---|
| 2024-05-03 | Listed for sale | $270,000 |
| 2023-10-27 | Listing removed | N/A |
| 2023-10-18 | Price change | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $256,980 | 970.75% |
| 2023-10-22 | $292.04 | 119.46% | $24,000 | 140.00% |
| 2022-10-22 | $133.07 | 151.93% | $10,000 | 185.71% |
Listed by: Nora Rivas • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20605982
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.
