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 3115 Main St, Granbury, TX, 76049 with 5% annual appreciation on a $322,000 basis while $3,766/mo rent supports operations. Total monthly income totals $3,766/mo and a $1,576/mo payment preserves $1,448/mo for cash returns. Annual cash flow comes to $17,375/yr on $106,743 deployed, and return on cash invested reaches 36.19% in year one. Equity gained on principal adds $2,078/yr, and five-year appreciation sums $88,963 alongside rental yield of 14.03%. Five-year ROI measures 191.45% and total cumulative return in cash totals $204,355.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,766/mo property income versus a $1,576/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2017
6,930 sqft lot
$N/A/sqft
$85 quarterly 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 |
|---|---|---|
| 2024-07-18 | Price change | $322,000 |
| 2024-07-04 | Price change | $328,000 |
| 2024-06-20 | Price change | $333,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2589.62 | -16.56% | $330,130 | 11.05% |
| 2022-08-14 | $3103.64 | -7.07% | $297,270 | 23.02% |
| 2021-08-14 | $3339.62 | 9.06% | $241,640 | 11.03% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20635387
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.
