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 3310 Promenade Ct, Granbury, TX, 76049 listed at $409,900 pairs $4,355/mo rent with a $2,006/mo payment to leave $1,425/mo cash flow. Total monthly income runs $4,355/mo, and annual cash flow reaches $17,103/yr on $135,882 cash to close. Return on cash invested measures 32.5% in year one, and rental yield registers 12.75% at a $409,900 basis. Equity gained on principal adds $2,645/yr, and annual property appreciation at 5% supports $113,248 by year five. Five-year ROI tracks 171.6% and total cumulative return in cash totals $233,176. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,355/mo property income relative to a $2,006/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
10,454 sqft lot
$N/A/sqft
$182 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 |
|---|---|---|
| 2024-08-08 | Price change | $409,900 |
| 2024-07-08 | Price change | $419,900 |
| 2024-06-26 | Listed for sale | $424,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1951.91 | 1073.38% | $160,410 | 1183.28% |
| 2022-08-14 | $166.35 | -11.82% | $12,500 | N/A |
| 2021-08-14 | $188.64 | 40.43% | $12,500 | 42.86% |
Listed by: Emily Rogers • StarPointe Realty Central Texas
Mls Name: NTREIS
Mls ID: #20564039
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.
