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 3702 Dry Creek Rd, Granbury, TX, 76049 priced at $599,900 pairs $5,428/mo rent with $1,062/mo cash flow after a $2,936/mo payment. Total monthly income equals $5,428/mo, and annual cash flow comes to $12,747/yr on $197,367 invested. Return on cash invested is 26.52% in year one, and rental yield stands at 10.86% on a $599,900 basis. Equity gained on principal adds $3,871/yr, and 5% annual appreciation accumulates to $165,741 by year five. Five-year ROI measures 139.71% and total cumulative return in cash reaches $275,740. For financing, Ziffy Mortgage’s DSCR program evaluates $5,428/mo property income against a $2,936/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
0.80 Acres lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-05-21 | Price change | $599,900 |
| 2025-01-22 | Listed for sale | $624,900 |
| 2024-09-15 | Listing removed | $689,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $8214.12 | 800.07% | $684,990 | 813.32% |
| 2023-07-01 | $912.61 | 82.88% | $75,000 | 100.00% |
| 2022-07-01 | $499.03 | 88.95% | $37,500 | 114.29% |
Listed by: Michael Hoover • Christies Lone Star
Mls Name: NTREIS
Mls ID: #20819457
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.
