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 3860 Legend Trl, Granbury, TX, 76049 at $675,000 posts ROI 20.83% with $142/mo cash flow from $5,059/mo rent. Total monthly income equals $5,059/mo, and annual cash flow records $1,705/yr on $222,075 to close. Return on cash invested measures 20.83% and rental yield reads 8.99% at the current $675,000. Equity gained on principal adds $4,356/yr, and 5% annual appreciation supports $186,490 by year five. Five-year ROI prints 109.2% and total cumulative return in cash totals $242,499.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,059/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2018
0.54 Acres lot
$N/A/sqft
$350 quarterly 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 |
|---|---|---|
| 2025-05-15 | Price change | $675,000 |
| 2025-03-03 | Listed for sale | $679,000 |
| 2024-09-27 | Listing removed | $679,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $5443.08 | 7.55% | $686,050 | 3.85% |
| 2023-07-01 | $5060.85 | -8.98% | $660,590 | 11.93% |
| 2022-07-01 | $5560.43 | -5.32% | $590,160 | 44.92% |
Listed by: Lori Sipowicz • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20853903
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.
