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 3307 Williamson Rd, Granbury, TX, 76048 offers a 23.86% rental yield on a $125,000 purchase with $2,485/mo rent. Total monthly income registers $2,485/mo, and a $612/mo payment leaves $1,583/mo available for distribution. Annual cash flow reaches $18,996/yr on $41,438 to close, and return on cash invested stands at 65.75% in year one. Equity gained on principal adds $807/yr while 5% annual appreciation supports $34,535 over five years. Portfolio math shows five-year ROI at 350.01% and total cumulative return in cash at $145,037. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,485/mo property income against a $612/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2003
0.33 Acres lot
$N/A/sqft
$155 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 |
|---|---|---|
| 2024-08-02 | Price change | $125,000 |
| 2024-07-22 | Price change | $139,900 |
| 2024-07-02 | Listed for sale | $144,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $76.11 | 0.25% | $134,890 | 62.09% |
| 2022-08-13 | $75.92 | -7.66% | $83,220 | 40.03% |
| 2021-08-13 | $82.22 | 17.02% | $59,430 | 94.92% |
Listed by: Chris Sabin • Starz Realty
Mls Name: NTREIS
Mls ID: #20663255
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.
