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 3300 Fountain Way, Granbury, TX, 76049 listed at $534,000 pairs $5,803/mo rent with a $2,614/mo payment to leave $1,858/mo cash flow. Total monthly income runs $5,803/mo, and annual cash flow reaches $22,300/yr on $175,686 cash to close. Return on cash invested measures 32.75% in year one, and rental yield registers 13.04% at a $534,000 basis. Equity gained on principal adds $3,446/yr, and annual property appreciation at 5% supports $147,534 by year five. Five-year ROI tracks 173.28% and total cumulative return in cash totals $304,430. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,803/mo property income relative to a $2,614/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
5,619 sqft lot
$N/A/sqft
$147 monthly 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 |
|---|---|---|
| 2024-07-04 | Price change | $534,000 |
| 2024-05-09 | Price change | $539,000 |
| 2024-04-16 | Price change | $546,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5960.96 | 3.27% | $489,880 | 12.93% |
| 2022-08-14 | $5772.42 | 42.85% | $433,780 | 26.92% |
| 2021-08-14 | $4040.89 | N/A | $341,780 | 8.65% |
Listed by: Trenton Mooney • VYBE Realty
Mls Name: NTREIS
Mls ID: #20517619
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.
