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% |
Total monthly income runs $3,514/mo, and a $2,447/mo payment. Purchase price stands at $499,900, and rental yield measures 8.44% with $3,514/mo rent. Return on cash invested shows 19.04% in year one, and 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 99.58% and total cumulative return in cash records $165,024. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,514/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 2015
9,147 sqft lot
$N/A/sqft
$950 annually 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 |
|---|---|---|
| 2025-01-30 | Listed for sale | $499,900 |
| 2024-10-24 | Listing removed | $499,900 |
| 2024-10-17 | Price change | $514,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $6443.13 | -5.09% | $485,590 | -1.93% |
| 2023-02-12 | $6788.55 | 76.20% | $495,170 | 6.17% |
| 2022-02-12 | $3852.65 | -0.07% | $466,380 | 25.87% |
Listed by: Erin Drummer • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20828650
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.
