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 3104 Rim Rock Ct, Granbury, TX, 76049 uses $142,214 cash to close to unlock $6,757/yr annual cash flow and $563/mo monthly cash flow. Total monthly income runs $3,614/mo, and a $2,100/mo payment keeps the spread at $563/mo. Purchase price stands at $429,000, and rental yield measures 10.11% with $3,614/mo rent. Return on cash invested shows 24.66% in year one, and 5% annual appreciation builds toward $118,525 over five years. Five-year ROI reaches 129.55% and total cumulative return in cash records $184,237. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,614/mo property income covering a $2,100/mo payment rather than investor’s personal income.
Single Family
Built in 2002
0.54 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 |
|---|---|---|
| 2024-07-24 | Listed for sale | $429,000 |
| 2024-07-18 | Contingent | $429,000 |
| 2024-04-10 | Listed for sale | $429,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4577.20 | -4.38% | $376,160 | 4.57% |
| 2022-08-14 | $4786.90 | 17.63% | $359,720 | 25.00% |
| 2021-08-14 | $4069.60 | 8.72% | $287,770 | 9.83% |
Listed by: Stephen Reinke • My City Real Estate LLC
Mls Name: NTREIS
Mls ID: #20566803
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.
