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 3021 Moon Ct, Granbury, TX, 76049 offers a 9.26% rental yield on a $179,000 purchase with $1,381/mo rent. Total monthly income registers $1,381/mo, and a $876/mo payment leaves $94/mo available for distribution. Annual cash flow reaches $1,125/yr on $59,339 to close, and return on cash invested stands at 21.8% in year one. Equity gained on principal adds $1,155/yr while 5% annual appreciation supports $49,454 over five years. Portfolio math shows five-year ROI at 114.33% and total cumulative return in cash at $67,839. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,381/mo property income against a $876/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1997
0.34 Acres lot
$N/A/sqft
$174 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $179,000 |
| 2022-09-26 | Listed for rent | $1,700 |
| 2022-06-22 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-04-24 | $6.62 | 33.20% | $6,470 | 16.16% |
| 2018-04-24 | $4.97 | N/A | $5,570 | -3.47% |
| 2017-04-24 | $4.97 | -11.72% | $5,770 | -1.70% |
Listed by: Andrea Burt • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20908863
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.
