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 3608 De Cordova Ranch Rd, Granbury, TX, 76049 generates $3,796/mo in rent, after a $2,932/mo payment. Total monthly income is $3,796/mo. Return on cash invested sits at 16.53% in year one, and rental yield is 7.6% on a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 86.15% and total cumulative return in cash sums $169,774. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,796/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
0.73 Acres lot
$N/A/sqft
$350 quarterly HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $599,000 |
| 2024-07-14 | Listing removed | N/A |
| 2024-06-10 | Price change | $589,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $4703.82 | -4.41% | $590,000 | -11.91% |
| 2023-06-27 | $4920.85 | -24.37% | $669,790 | 26.38% |
| 2022-06-27 | $6506.84 | 19.29% | $530,000 | 27.07% |
Listed by: Greg Willis • TexasRealEstateSavings.com
Mls Name: NTREIS
Mls ID: #20982387
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.
