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% |
Rental property for sale in Granbury at 3203 Main St, Granbury, TX, 76049 generates $2,599/mo in rent and, after a $1,615/mo payment, leaves $236/mo in cash flow. Total monthly income is $2,599/mo, and annual cash flow is $2,830/yr on $109,395 invested. Return on cash invested sits at 22.5% in year one, and rental yield is 9.45% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 117.99% and total cumulative return in cash sums $129,071. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,599/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
0.14 sqft lot
$N/A/sqft
$50 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 |
|---|---|---|
| 2025-02-01 | Listed for sale | $330,000 |
| 2021-04-16 | Sold | N/A |
| 2020-08-19 | Listing removed | $244,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2929.04 | -5.32% | $328,310 | -0.91% |
| 2023-02-12 | $3093.49 | -14.18% | $331,340 | 10.08% |
| 2022-02-12 | $3604.66 | -1.08% | $300,990 | 24.65% |
Listed by: Carla Campbell • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20828135
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.
