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% |
Total monthly income runs $1,711/mo, and a $1,268/mo payment. Purchase price stands at $259,000, and rental yield measures 7.93% with $1,711/mo rent. Return on cash invested shows 18.02% in year one, and 5% annual appreciation builds toward $71,557 over five years. Five-year ROI reaches 93.94% and total cumulative return in cash records $80,656. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,711/mo property income covering a $1,268/mo payment rather than investor’s personal income.
Single Family
Built in 2025
4,970 sqft lot
$N/A/sqft
$48 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 |
|---|---|---|
| 2025-01-24 | Listed for sale | $259,000 |
| 2022-12-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $95.93 | -50.73% | $8,000 | -50.00% |
| 2023-02-12 | $194.69 | 82.88% | $16,000 | 100.00% |
| 2022-02-12 | $106.46 | 252.63% | $8,000 | 300.00% |
Listed by: Sergio Ramirez • NB Elite Realty
Mls Name: NTREIS
Mls ID: #20825619
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.
