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 3426 Cedar Dr, Granbury, TX, 76048 generates $1,211/mo in rent and, after a $783/mo payment, leaves $66/mo in cash flow. Total monthly income is $1,211/mo, and annual cash flow is $787/yr on $53,007 invested. Return on cash invested sits at 21.39% in year one, and rental yield is 9.09% on a $159,900 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,177 over five years. Five-year ROI reaches 112.12% and total cumulative return in cash sums $59,430. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,211/mo property income rather than buyer’s personal income.
Manufactured
Built in 1985
1,306 sqft lot
$N/A/sqft
$96 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 |
|---|---|---|
| 2025-08-22 | Listed for sale | $159,900 |
| 2025-08-21 | Listing removed | $169,000 |
| 2025-08-05 | Price change | $169,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-23 | $239.84 | 97.11% | $20,000 | 100.00% |
| 2023-08-23 | $121.68 | 30.63% | $10,000 | 42.86% |
| 2022-08-23 | $93.15 | 208.55% | $7,000 | 250.00% |
Listed by: Leroy Luna • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #21040424
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.
