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 3135 Brazos River Dr, Granbury, TX, 76048 listed at $449,000 pairs $2,822/mo rent with a $2,198/mo payment. Total monthly income runs $2,822/mo. Return on cash invested measures 16.85% in year one, and rental yield registers 7.54% at a $449,000 basis. Equity gained on principal adds $2,897/yr, and annual property appreciation at 5% supports $124,050 by year five. Five-year ROI tracks 87.64% and total cumulative return in cash totals $130,444. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,822/mo property income relative to a $2,198/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
0.75 Acres 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 |
|---|---|---|
| 2021-12-01 | Sold | N/A |
| 2021-11-02 | Pending sale | $369,000 |
| 2021-10-19 | Contingent | $369,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $3025.96 | -3.11% | $336,550 | -3.86% |
| 2023-06-13 | $3123.19 | -22.59% | $350,050 | 15.45% |
| 2022-06-13 | $4034.78 | 320.58% | $303,200 | 79.03% |
Listed by: Vickie Cook • Victoria Lynn & Associates LLC
Mls Name: NTREIS
Mls ID: #20968139
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.
