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 3606 Hilltop Rd, Granbury, TX, 76048 with 5% annual appreciation on a $169,000 basis while $1,315/mo rent supports operations. Total monthly income totals $1,315/mo and a $827/mo payment preserves $88/mo for cash returns. Annual cash flow comes to $1,061/yr on $56,024 deployed, and return on cash invested reaches 21.8% in year one. Equity gained on principal adds $1,091/yr, and five-year appreciation sums $46,692 alongside rental yield of 9.34%. Five-year ROI measures 114.46% and total cumulative return in cash totals $64,123.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,315/mo property income versus a $827/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2025
4,791 sqft lot
$N/A/sqft
$150 semi-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 |
|---|---|---|
| 2025-04-07 | Listed for sale | $169,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-07 | $119.91 | -1.45% | $10,000 | N/A |
| 2023-04-07 | $121.68 | 30.63% | $10,000 | 42.86% |
| 2022-04-07 | $93.15 | 208.55% | $7,000 | 250.00% |
Listed by: Michael Kennedy • Gingrich Group, LLC
Mls Name: NTREIS
Mls ID: #20895193
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.
