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 2654 Edgecliff Ct, Granbury, TX, 76048 priced at $150,000 pairs $1,166/mo rent with $100/mo cash flow after a $734/mo payment. Total monthly income equals $1,166/mo, and annual cash flow comes to $1,194/yr on $49,725 invested. Return on cash invested is 22.31% in year one, and rental yield stands at 9.33% on a $150,000 basis. Equity gained on principal adds $968/yr, and 5% annual appreciation accumulates to $41,442 by year five. Five-year ROI measures 116.98% and total cumulative return in cash reaches $58,170. For financing, Ziffy Mortgage’s DSCR program evaluates $1,166/mo property income against a $734/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2023
0.33 Acres 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $150,000 |
| 2024-08-01 | Listing removed | N/A |
| 2024-06-04 | Price change | $179,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2020-04-17 | $21.81 | -16.44% | $1,420 | -15.48% |
| 2019-04-17 | $26.10 | -0.87% | $1,680 | 18.31% |
| 2018-04-17 | $26.33 | N/A | $1,420 | -12.35% |
Listed by: Corbin Hicks • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20906888
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.
