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 3505 Brazos River Dr, Granbury, TX, 76048 generates $2,154/mo in rent and, after a $1,199/mo payment, leaves $403/mo in cash flow. Total monthly income is $2,154/mo, and annual cash flow is $4,838/yr on $81,218 invested. Return on cash invested sits at 25.87% in year one, and rental yield is 10.55% on a $245,000 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 136.08% and total cumulative return in cash sums $110,520. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,154/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,266 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $245,000 |
| 2024-07-12 | Listing removed | N/A |
| 2024-06-18 | Listed for sale | $21,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $167.88 | -1.45% | $14,000 | N/A |
| 2023-06-20 | $170.35 | 28.02% | $14,000 | 40.00% |
| 2022-06-20 | $133.07 | 151.93% | $10,000 | 185.71% |
Listed by: Hossein Tavakoli • Master Key Realty
Mls Name: NTREIS
Mls ID: #20975184
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.
