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 3205 McCoy Ln, Granbury, TX, 76049 uses $112,047 cash to close to unlock $2,237/yr annual cash flow and $186/mo monthly cash flow. Total monthly income runs $2,618/mo, and a $1,654/mo payment keeps the spread at $186/mo. Purchase price stands at $338,000, and rental yield measures 9.29% with $2,618/mo rent. Return on cash invested shows 21.91% in year one, and 5% annual appreciation builds toward $93,383 over five years. Five-year ROI reaches 114.89% and total cumulative return in cash records $128,726. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,618/mo property income covering a $1,654/mo payment rather than investor’s personal income.
Single Family
Built in 2018
6,664 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 |
|---|---|---|
| 2025-02-05 | Price change | $338,000 |
| 2025-01-23 | Listed for sale | $342,000 |
| 2025-01-08 | Contingent | $342,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2912.64 | -5.52% | $337,840 | -0.92% |
| 2023-02-12 | $3082.69 | -4.55% | $340,960 | 10.14% |
| 2022-02-12 | $3229.53 | -6.91% | $309,570 | 24.83% |
Listed by: Eliza Knapp • Oz Realty
Mls Name: NTREIS
Mls ID: #20777499
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.
