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 2600 Deer Trl, Granbury, TX, 76048 generates $1,734/mo in rent and, after a $1,028/mo payment, leaves $241/mo in cash flow. Total monthly income is $1,734/mo, and annual cash flow is $2,886/yr on $69,615 invested. Return on cash invested sits at 24.05% in year one, and rental yield is 9.91% on a $210,000 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 126.34% and total cumulative return in cash sums $87,952. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,734/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
1,742 sqft 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 |
|---|---|---|
| 2025-06-04 | Listed for sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $2695.46 | -3.15% | $224,780 | -1.72% |
| 2023-06-05 | $2783.11 | 7.59% | $228,720 | 17.67% |
| 2022-06-05 | $2586.66 | 4.40% | $194,380 | 18.40% |
Listed by: Chelsea Matlock • Texas Real Estate Twins
Mls Name: NTREIS
Mls ID: #20958248
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.
