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 Walnut Creek Pkwy, Granbury, TX, 76049 generates $5,632/mo in rent and, after a $3,524/mo payment, leaves $512/mo in cash flow. Total monthly income is $5,632/mo, and annual cash flow is $6,144/yr on $236,880 invested. Return on cash invested sits at 22.65% in year one, and rental yield is 9.39% on a $720,000 entry. Equity gained on principal adds $4,646/yr, while 5% annual appreciation builds toward $198,923 over five years. Five-year ROI reaches 118.74% and total cumulative return in cash sums $281,263. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,632/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
0.51 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 |
|---|---|---|
| 2025-04-28 | Listed for sale | $720,000 |
| 2022-06-07 | Sold | N/A |
| 2022-05-12 | Pending sale | $675,672 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $6484.82 | 7.36% | $654,560 | 14.18% |
| 2023-04-28 | $6040.52 | 7.85% | $573,270 | 7.92% |
| 2022-04-28 | $5600.88 | -5.30% | $531,220 | 17.79% |
Listed by: Lauren Butler • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20908702
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.
