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 2607 Hillcrest Dr, Granbury, TX, 76048 with 5% annual appreciation on a $285,000 basis while $2,729/mo rent supports operations. Total monthly income totals $2,729/mo and a $1,395/mo payment preserves $677/mo for cash returns. Annual cash flow comes to $8,129/yr on $94,478 deployed, and return on cash invested reaches 28.51% in year one. Equity gained on principal adds $1,839/yr, and five-year appreciation sums $78,740 alongside rental yield of 11.49%. Five-year ROI measures 150.34% and total cumulative return in cash totals $142,038.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,729/mo property income versus a $1,395/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2020
2,178 sqft lot
$N/A/sqft
$149 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 | $285,000 |
| 2024-09-10 | Listing removed | $285,000 |
| 2024-09-04 | Price change | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $313,880 | -0.89% |
| 2023-10-22 | $3853.80 | 8.85% | $316,710 | 19.04% |
| 2022-10-22 | $3540.54 | 12.42% | $266,060 | 27.49% |
Listed by: Ashley Lee • CLARK REAL ESTATE GROUP
Mls Name: NTREIS
Mls ID: #20670370
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.
