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 3613 Durango Trl, Granbury, TX, 76048 priced at $245,000 converts $2,192/mo rent into $450/mo cash flow after a $1,199/mo obligation. Total monthly income equals $2,192/mo, and annual cash flow totals $5,399/yr on $81,218 invested. Return on cash invested prints 26.56% in year one, and rental yield reads 10.74% against a $245,000 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation compiles into $67,689 by year five. Five-year ROI reaches 139.68% and total cumulative return in cash sums $113,448. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,192/mo property income covering a $1,199/mo payment, not borrower’s personal income.
Single Family
Built in 2025
5,000 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Asad Faheem • NB Elite Realty
Mls Name: NTREIS
Mls ID: #21133565
