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% |
Rental property for sale in Granbury at 3317 Brazos River Dr, Granbury, TX, 76048 generates $1,656/mo in rent and, after a $685/mo payment, leaves $652/mo in cash flow. Total monthly income is $1,656/mo, and annual cash flow is $7,826/yr on $46,377 invested. Return on cash invested sits at 36.78% in year one, and rental yield is 14.2% on a $139,900 entry. Equity gained on principal adds $903/yr, while 5% annual appreciation builds toward $38,652 over five years. Five-year ROI reaches 194.72% and total cumulative return in cash sums $90,303. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,656/mo property income rather than buyer’s personal income.
Manufactured
Built in 2022
1,742 sqft lot
$N/A/sqft
$105 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 |
|---|---|---|
| 2024-10-09 | Price change | $139,900 |
| 2024-09-30 | Listed for sale | $144,900 |
| 2024-09-18 | Listing removed | $144,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $134,330 | 459.71% |
| 2023-10-22 | $292.04 | 119.46% | $24,000 | 140.00% |
| 2022-10-22 | $133.07 | 151.93% | $10,000 | 185.71% |
Listed by: Ivalis Goris • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20707897
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.
