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 3210 McCoy Ln, Granbury, TX, 76049 offers a 9.74% rental yield on a $320,000 purchase with $2,596/mo rent. Total monthly income registers $2,596/mo, and a $1,566/mo payment leaves $294/mo available for distribution. Annual cash flow reaches $3,528/yr on $106,080 to close, and return on cash invested stands at 23.23% in year one. Equity gained on principal adds $2,065/yr while 5% annual appreciation supports $88,410 over five years. Portfolio math shows five-year ROI at 121.98% and total cumulative return in cash at $129,399. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,596/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
6,403 sqft lot
$N/A/sqft
$80 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 |
|---|---|---|
| 2025-06-18 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $2692.85 | 8.82% | $315,030 | -0.91% |
| 2023-06-18 | $2474.50 | -17.22% | $317,920 | 10.00% |
| 2022-06-18 | $2989.20 | -7.21% | $289,030 | 24.81% |
Listed by: Randall Luna • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20970834
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.
