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 2611 Wills Way Dr, Granbury, TX, 76049 with 5% annual appreciation on a $695,000 basis while $5,382/mo rent supports operations. Total monthly income totals $5,382/mo and a $3,402/mo payment preserves $356/mo for cash returns. Annual cash flow comes to $4,273/yr on $228,655 deployed, and return on cash invested reaches 21.93% in year one. Equity gained on principal adds $4,485/yr, and five-year appreciation sums $192,016 alongside rental yield of 9.29%. Five-year ROI measures 115.03% and total cumulative return in cash totals $263,022.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,382/mo property income versus a $3,402/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2002
3.21 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $695,000 |
| 2025-02-11 | Price change | $725,000 |
| 2025-01-03 | Listed for sale | $745,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4196.37 | -2.58% | $720,890 | -1.39% |
| 2023-02-12 | $4307.42 | -34.10% | $731,080 | -5.57% |
| 2022-02-12 | $6536.54 | -2.68% | $774,230 | 58.99% |
Listed by: Jacque Gordon • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20806875
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.
