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 3810 Pine Cir, Granbury, TX, 76048 offers a 9.38% rental yield on a $294,999 purchase with $2,305/mo rent. Total monthly income registers $2,305/mo, and a $1,444/mo payment leaves $140/mo available for distribution. Annual cash flow reaches $1,685/yr on $97,792 to close, and return on cash invested stands at 21.63% in year one. Equity gained on principal adds $1,904/yr while 5% annual appreciation supports $81,503 over five years. Portfolio math shows five-year ROI at 113.62% and total cumulative return in cash at $111,110. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,305/mo property income against a $1,444/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
6,969 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 |
|---|---|---|
| 2025-07-03 | Listed for sale | $294,999 |
| 2021-08-17 | Sold | N/A |
| 2021-07-07 | Listed for sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $2214.51 | -6.58% | $279,800 | -1.88% |
| 2023-07-03 | $2370.58 | -17.86% | $285,170 | 15.46% |
| 2022-07-03 | $2885.94 | 8.22% | $246,980 | 39.77% |
Listed by: Caitlynn Hiler • Starz Realty
Mls Name: NTREIS
Mls ID: #20989333
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.
