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 3605 Flint Rock Cir, Granbury, TX, 76048 listed at $405,000 pairs $3,088/mo rent with a $1,982/mo payment to leave $200/mo cash flow. Total monthly income runs $3,088/mo, and annual cash flow reaches $2,404/yr on $134,258 cash to close. Return on cash invested measures 21.7% in year one, and rental yield registers 9.15% at a $405,000 basis. Equity gained on principal adds $2,613/yr, and annual property appreciation at 5% supports $111,894 by year five. Five-year ROI tracks 113.7% and total cumulative return in cash totals $152,654. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,088/mo property income relative to a $1,982/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
5,998 sqft lot
$N/A/sqft
$95 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 |
|---|---|---|
| 2025-08-11 | Listed for sale | $405,000 |
| 2025-03-01 | Listing removed | $395,000 |
| 2025-01-28 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-11 | $4530.30 | 2559.41% | $377,790 | 2598.50% |
| 2023-08-11 | $170.35 | 42.24% | $14,000 | 55.56% |
| 2022-08-11 | $119.76 | N/A | $9,000 | N/A |
Listed by: Asad Faheem • NB Elite Realty
Mls Name: NTREIS
Mls ID: #21028360
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.
