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 3204 Bowie St, Granbury, TX, 76049 generates $2,980/mo in rent and, after a $1,897/mo payment, leaves $224/mo in cash flow. Total monthly income is $2,980/mo, and annual cash flow is $2,688/yr on $128,456 invested. Return on cash invested sits at 22% in year one, and rental yield is 9.23% on a $387,500 entry. Equity gained on principal adds $2,500/yr, while 5% annual appreciation builds toward $107,059 over five years. Five-year ROI reaches 115.31% and total cumulative return in cash sums $148,119. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,980/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
0.40 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brent Montgomery • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #21077504
