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 3228 Brazos River Dr, Granbury, TX, 76048 with 5% annual appreciation on a $254,900 basis while $3,112/mo rent supports operations. Total monthly income totals $3,112/mo and a $1,248/mo payment preserves $1,290/mo for cash returns. Annual cash flow comes to $15,483/yr on $84,499 deployed, and return on cash invested reaches 38.23% in year one. Equity gained on principal adds $1,645/yr, and five-year appreciation sums $70,424 alongside rental yield of 14.65%. Five-year ROI measures 202.4% and total cumulative return in cash totals $171,024.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,112/mo property income versus a $1,248/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
4,356 sqft lot
$N/A/sqft
$105 annually HOA
Neighborhood data shown for ZIP Code: 76048, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,104 (100%) |
| Owner Occupied HU | 8,556 (60.7%) |
| Renter Occupied HU | 3,550 (25.2%) |
| Vacant Housing Units | 1,998 (14.2%) |
| Median Home Value | $325,457 |
| Average Home Value | $424,077 |
Residential
13,237
Single Family
11,571
Multi-Family
1,666
Businesses
1,306
Date | Event | Price |
|---|---|---|
| 2024-07-17 | Price change | $254,900 |
| 2024-06-17 | Price change | $264,900 |
| 2024-05-30 | Listed for sale | $274,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $170.35 | 28.02% | $14,000 | 40.00% |
| 2022-08-13 | $133.07 | 151.93% | $10,000 | 185.71% |
| 2021-08-13 | $52.82 | 7.53% | $3,500 | 9.38% |
Listed by: Kisten Jackson • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20630254
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.
