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 2801 Beechwood St, Granbury, TX, 76048 uses $91,163 cash to close to unlock $6,563/yr annual cash flow and $547/mo monthly cash flow. Total monthly income runs $2,504/mo, and a $1,346/mo payment keeps the spread at $547/mo. Purchase price stands at $275,000, and rental yield measures 10.93% with $2,504/mo rent. Return on cash invested shows 27.11% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 142.65% and total cumulative return in cash records $130,043. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,504/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 2024
1,306 sqft lot
$N/A/sqft
$18 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 |
|---|---|---|
| 2024-11-19 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $119.91 | -1.45% | $10,000 | N/A |
| 2023-02-12 | $121.68 | -8.56% | $10,000 | N/A |
| 2022-02-12 | $133.07 | 340.78% | $10,000 | 400.00% |
Listed by: Adriana Blanco • Local Realty Agency Fort Worth
Mls Name: NTREIS
Mls ID: #20781481
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.
