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 $3,826/mo, and a $3,181/mo payment. Purchase price stands at $650,000, and rental yield measures 7.06% with $3,826/mo rent. Return on cash invested shows 15.59% in year one, and 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 80.91% and total cumulative return in cash records $173,018. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,826/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Single Family
Built in 2003
9,583 sqft 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 |
|---|---|---|
| 2025-06-13 | Price change | $650,000 |
| 2025-03-25 | Price change | $690,000 |
| 2025-03-14 | Price change | $735,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $1383.79 | -0.64% | $548,810 | -2.16% |
| 2023-07-01 | $1392.76 | -59.65% | $560,940 | 3.23% |
| 2022-07-01 | $3451.61 | N/A | $543,390 | 28.43% |
Listed by: Lana Robinson • Prairie Wind Real Estate
Mls Name: NTREIS
Mls ID: #20836116
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.
