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 3801 Sage Ct, Granbury, TX, 76048 offers $4,234/mo rent that, after a $1,488/mo payment, leaves $2,005/mo cash flow. Total monthly income is $4,234/mo, and annual cash flow is $24,066/yr on $100,776 cash. Return on cash invested measures 43.79% in year one, and rental yield stands at 16.71% at a $304,000 entry. Equity gained on principal adds $1,962/yr while 5% annual appreciation compounds into $83,990 by year five. Five-year ROI records 232.42% and total cumulative return in cash reaches $234,224. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,234/mo property income versus a $1,488/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
8,712 sqft lot
$N/A/sqft
$200 quarterly 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 |
|---|---|---|
| 2024-08-08 | Price change | $304,000 |
| 2024-08-02 | Price change | $306,500 |
| 2024-07-25 | Price change | $307,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2180.01 | -32.83% | $328,340 | 15.24% |
| 2022-08-13 | $3245.35 | 7067.29% | $284,910 | 9397.00% |
| 2021-08-13 | $45.28 | -1.67% | $3,000 | N/A |
Listed by: Steven Andognini • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20623592
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.
