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 2904 Davis Rd, Granbury, TX, 76049 listed at $490,000 pairs $2,975/mo rent with a $2,398/mo payment. Total monthly income runs $2,975/mo. Return on cash invested measures 15.93% in year one, and rental yield registers 7.29% at a $490,000 basis. Equity gained on principal adds $3,162/yr, and annual property appreciation at 5% supports $135,378 by year five. Five-year ROI tracks 82.76% and total cumulative return in cash totals $134,436. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,975/mo property income relative to a $2,398/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
2.00 Acres lot
$N/A/sqft
$360 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 |
|---|---|---|
| 2024-12-01 | Listed for sale | $490,000 |
| 2024-09-20 | Listing removed | $500,000 |
| 2024-08-12 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5209.99 | 63.55% | $434,470 | 1.68% |
| 2023-12-27 | $3185.48 | -13.81% | $427,310 | 17.94% |
| 2022-12-27 | $3696.08 | -6.44% | $362,300 | 29.45% |
Listed by: Debbie Roberts • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20787926
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.
