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 2806 Hilltop Rd, Granbury, TX, 76048 uses $86,190 cash to close to unlock $7,504/yr annual cash flow and $625/mo monthly cash flow. Total monthly income runs $2,490/mo, and a $1,273/mo payment keeps the spread at $625/mo. Purchase price stands at $260,000, and rental yield measures 11.49% with $2,490/mo rent. Return on cash invested shows 28.62% in year one, and 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 150.85% and total cumulative return in cash records $130,013. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,490/mo property income covering a $1,273/mo payment rather than investor’s personal income.
Manufactured
Built in 2015
0.78 Acres lot
$N/A/sqft
$184 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 |
|---|---|---|
| 2025-02-03 | Listed for sale | $260,000 |
| 2017-09-13 | Listing removed | $43,500 |
| 2017-07-25 | Pending sale | $43,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1194.09 | 12.11% | $286,600 | -4.59% |
| 2023-02-12 | $1065.06 | -32.93% | $300,400 | 74.44% |
| 2022-02-12 | $1587.94 | -10.64% | $172,210 | 13.04% |
Listed by: Bernardo Vallarino • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20827480
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.
