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 2905 Sycamore Ct, Granbury, TX, 76048 generates $2,485/mo in rent and, after a $1,183/mo payment, leaves $763/mo in cash flow. Total monthly income is $2,485/mo, and annual cash flow is $9,156/yr on $80,152 invested. Return on cash invested sits at 31.33% in year one, and rental yield is 12.33% on a $241,785 entry. Equity gained on principal adds $1,560/yr, while 5% annual appreciation builds toward $66,801 over five years. Five-year ROI reaches 165.39% and total cumulative return in cash sums $132,563. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,485/mo property income rather than buyer’s personal income.
Manufactured
Built in 2023
6,969 sqft lot
$N/A/sqft
$36 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 |
|---|---|---|
| 2024-11-13 | Price change | $241,785 |
| 2024-01-28 | Listed for sale | $285,000 |
| 2024-01-26 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $119.91 | -1.45% | $10,000 | N/A |
| 2023-12-27 | $121.68 | -8.56% | $10,000 | N/A |
| 2022-12-27 | $133.07 | 340.78% | $10,000 | 400.00% |
Listed by: Ryan Barnes • NB Elite Realty
Mls Name: NTREIS
Mls ID: #20522064
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.
