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% |
Total monthly income runs $5,126/mo, and a $3,803/mo payment. Purchase price stands at $777,000, and rental yield measures 7.92% with $5,126/mo rent. Return on cash invested shows 17.64% in year one, and 5% annual appreciation builds toward $214,671 over five years. Five-year ROI reaches 92.03% and total cumulative return in cash records $235,271. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,126/mo property income covering a $3,803/mo payment rather than investor’s personal income.
Single Family
Built in 2008
0.94 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 |
|---|---|---|
| 2025-02-05 | Listed for sale | $777,000 |
| 2023-04-27 | Sold | N/A |
| 2023-03-08 | Contingent | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $7036.15 | -9.49% | $688,390 | 1.34% |
| 2023-02-12 | $7773.73 | 4.75% | $679,280 | 13.46% |
| 2022-02-12 | $7421.05 | 22.81% | $598,700 | 33.60% |
Listed by: Kimberly Mccall • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20834740
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.
