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 3005 Neri Rd, Granbury, TX, 76048 priced at $549,980 converts $2,490/mo rent into after a $2,692/mo obligation. Total monthly income equals $2,490/mo. Return on cash invested prints 10.64% in year one, and rental yield reads 5.43% against a $549,980 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation compiles into $151,949 by year five. Five-year ROI reaches 54.29% and total cumulative return in cash sums $98,235. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,490/mo property income covering a $2,692/mo payment, not borrower’s personal income.
Single Family
Built in 2024
2 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-11-17 | Price change | $549,980 |
| 2024-10-12 | Price change | $549,990 |
| 2024-09-30 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $741.20 | -50.28% | $61,810 | -49.54% |
| 2023-02-12 | $1490.61 | N/A | $122,500 | N/A |
Listed by: Ryan Zamarron • Zeal, REALTORS
Mls Name: NTREIS
Mls ID: #20682133
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.
