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 3000 Karen Way, Granbury, TX, 76049 generates $2,916/mo in rent and, after a $1,953/mo payment, leaves $79/mo in cash flow. Total monthly income is $2,916/mo, and annual cash flow is $943/yr on $132,269 invested. Return on cash invested sits at 20.62% in year one, and rental yield is 8.77% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 107.88% and total cumulative return in cash sums $142,694. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,916/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
0.37 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-11 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $2537.09 | -5.71% | $294,990 | -12.93% |
| 2023-06-11 | $2690.85 | -16.03% | $338,790 | 5.03% |
| 2022-06-11 | $3204.38 | -6.94% | $322,580 | 30.98% |
Listed by: Angel Krzeminski • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20961276
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.
