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 Hilltop Rd, Granbury, TX, 76048 listed at $183,500 pairs $1,685/mo rent with a $898/mo payment to leave $378/mo cash flow. Total monthly income runs $1,685/mo, and annual cash flow reaches $4,539/yr on $60,830 cash to close. Return on cash invested measures 27.37% in year one, and rental yield registers 11.02% at a $183,500 basis. Equity gained on principal adds $1,184/yr, and annual property appreciation at 5% supports $50,698 by year five. Five-year ROI tracks 144.14% and total cumulative return in cash totals $87,684. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,685/mo property income relative to a $898/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1980
9,931 sqft lot
$N/A/sqft
$24 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 |
|---|---|---|
| 2025-05-02 | Price change | $183,500 |
| 2025-04-03 | Listed for sale | $185,000 |
| 2024-10-31 | Listing removed | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Nathan Smothermon • The Trusted Property Advisors
Mls Name: NTREIS
Mls ID: #20892535
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.
