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 3803 Washington Trl, Granbury, TX, 76048 priced at $199,000 pairs $1,454/mo rent with $32/mo cash flow after a $974/mo payment. Total monthly income equals $1,454/mo, and annual cash flow comes to $383/yr on $65,969 invested. Return on cash invested is 20.49% in year one, and rental yield stands at 8.77% on a $199,000 basis. Equity gained on principal adds $1,284/yr, and 5% annual appreciation accumulates to $54,980 by year five. Five-year ROI measures 107.21% and total cumulative return in cash reaches $70,722. For financing, Ziffy Mortgage’s DSCR program evaluates $1,454/mo property income against a $974/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2025
5,009 sqft lot
$N/A/sqft
$84 annually 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 |
|---|---|---|
| 2025-04-13 | Listed for sale | $199,000 |
| 2025-02-20 | Sold | N/A |
| 2025-01-29 | Pending sale | $14,896 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-13 | $95.93 | -1.46% | $8,000 | N/A |
| 2023-04-13 | $97.35 | 82.89% | $8,000 | 100.00% |
| 2022-04-13 | $53.23 | 252.75% | $4,000 | 300.00% |
Listed by: Makenzi Edwards • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20900665
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.
