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 2903 Meandering Way, Granbury, TX, 76049 priced at $339,900 pairs $3,562/mo rent with $1,129/mo cash flow after a $1,664/mo payment. Total monthly income equals $3,562/mo, and annual cash flow comes to $13,553/yr on $112,677 invested. Return on cash invested is 31.94% in year one, and rental yield stands at 12.58% on a $339,900 basis. Equity gained on principal adds $2,193/yr, and 5% annual appreciation accumulates to $93,908 by year five. Five-year ROI measures 168.63% and total cumulative return in cash reaches $190,007. For financing, Ziffy Mortgage’s DSCR program evaluates $3,562/mo property income against a $1,664/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
0.26 Acres lot
$N/A/sqft
$182 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 |
|---|---|---|
| 2024-05-28 | Listed for sale | $339,900 |
| 2024-05-19 | Listing removed | N/A |
| 2024-05-15 | Listed for sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2678.80 | -16.09% | $323,090 | 1.39% |
| 2022-08-14 | $3192.40 | -13.82% | $318,670 | 29.83% |
| 2021-08-14 | $3704.35 | 2.65% | $245,460 | 4.42% |
Listed by: Denise Gray • RE/MAX Lake Granbury
Mls Name: NTREIS
Mls ID: #20617489
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.
