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% |
Investment property for sale in Granbury at 3804 Sage Ct, Granbury, TX, 76048 listed at $279,000 pairs $2,174/mo rent with a $1,366/mo payment to leave $123/mo cash flow. Total monthly income runs $2,174/mo, and annual cash flow reaches $1,475/yr on $92,489 cash to close. Return on cash invested measures 21.5% in year one, and rental yield registers 9.35% at a $279,000 basis. Equity gained on principal adds $1,800/yr, and annual property appreciation at 5% supports $77,083 by year five. Five-year ROI tracks 112.91% and total cumulative return in cash totals $104,431. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,174/mo property income relative to a $1,366/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
5,662 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 |
|---|---|---|
| 2024-10-02 | Price change | $279,000 |
| 2024-07-27 | Price change | $287,000 |
| 2024-06-14 | Listed for sale | $292,138 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $281,080 | -0.98% |
| 2023-10-22 | $3453.95 | 4.45% | $283,850 | 14.23% |
| 2022-10-22 | $3306.73 | 22.95% | $248,490 | 39.43% |
Listed by: Carol Seitz • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20643240
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.
