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 3611 Oak Grove Ct, Granbury, TX, 76049 offers $2,138/mo rent that, after a $1,101/mo payment, leaves $538/mo cash flow. Total monthly income is $2,138/mo, and annual cash flow is $6,462/yr on $74,554 cash. Return on cash invested measures 28.58% in year one, and rental yield stands at 11.41% at a $224,900 entry. Equity gained on principal adds $1,451/yr while 5% annual appreciation compounds into $62,136 by year five. Five-year ROI records 150.54% and total cumulative return in cash reaches $112,237. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,138/mo property income versus a $1,101/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
0.27 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-11-21 | Price change | $224,900 |
| 2024-10-15 | Listed for sale | $225,000 |
| 2024-06-25 | Listing removed | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $868.02 | 14.45% | $228,260 | N/A |
| 2023-02-12 | $758.42 | -74.26% | $228,260 | 3.09% |
| 2022-02-12 | $2946.49 | 69.73% | $221,420 | 92.49% |
Listed by: Elia Garces • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20747240
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.
