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 Trinity River Trl, Granbury, TX, 76048 at $224,900 posts ROI 21.93% with $126/mo cash flow from $1,734/mo rent. Total monthly income equals $1,734/mo, and annual cash flow records $1,509/yr on $74,554 to close. Return on cash invested measures 21.93% and rental yield reads 9.25% at the current $224,900. Equity gained on principal adds $1,451/yr, and 5% annual appreciation supports $62,136 by year five. Five-year ROI prints 114.99% and total cumulative return in cash totals $85,729.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,734/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
1,742 sqft lot
$N/A/sqft
$105 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 |
|---|---|---|
| 2024-10-24 | Price change | $224,900 |
| 2024-10-02 | Listed for sale | $229,900 |
| 2019-05-24 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $167.88 | -1.45% | $14,000 | N/A |
| 2023-12-27 | $170.35 | 28.02% | $14,000 | 40.00% |
| 2022-12-27 | $133.07 | 151.93% | $10,000 | 185.71% |
Listed by: Scott Ashford • Scott Ashford Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20743637
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.
