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 3805 Utah Trl, Granbury, TX, 76048 with 5% annual appreciation on a $139,000 basis while $1,096/mo rent supports operations. Total monthly income totals $1,096/mo and a $680/mo payment preserves $92/mo for cash returns. Annual cash flow comes to $1,103/yr on $46,079 deployed, and return on cash invested reaches 22.3% in year one. Equity gained on principal adds $897/yr, and five-year appreciation sums $38,403 alongside rental yield of 9.46%. Five-year ROI measures 117.03% and total cumulative return in cash totals $53,924.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,096/mo property income versus a $680/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2018
3,049 sqft lot
$N/A/sqft
$192 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 |
|---|---|---|
| 2024-10-03 | Listed for sale | $139,000 |
| 2022-01-08 | Listing removed | N/A |
| 2021-12-29 | Price change | $114,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $142.03 | -4.91% | $158,260 | -18.70% |
| 2023-02-12 | $149.36 | -38.50% | $194,660 | 227.10% |
| 2022-02-12 | $242.85 | -37.75% | $59,510 | 35.37% |
Listed by: Chad Langen • Black Dog Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20745292
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.
