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 384 Paddle Boat Dr, Granbury, TX, 76049 generates $3,295/mo in rent and, after a $2,154/mo payment, leaves $87/mo in cash flow. Total monthly income is $3,295/mo, and annual cash flow is $1,038/yr on $145,857 invested. Return on cash invested sits at 20.62% in year one, and rental yield is 8.99% on a $439,990 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation builds toward $121,561 over five years. Five-year ROI reaches 108.11% and total cumulative return in cash sums $157,687. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,295/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
9,361 sqft lot
$N/A/sqft
$950 annually HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2024-10-12 | Price change | $379,888 |
| 2024-09-10 | Price change | $439,990 |
| 2024-06-11 | Listed for sale | $448,573 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $20,000 | N/A |
| 2023-10-22 | $320.37 | N/A | $20,000 | N/A |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20643071
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.
