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 387 Azalea Trl, Granbury, TX, 76476 priced at $301,990 converts $2,640/mo rent into $426/mo cash flow after a $1,478/mo obligation. Total monthly income equals $2,640/mo, and annual cash flow totals $5,111/yr on $100,110 invested. Return on cash invested prints 25.01% in year one, and rental yield reads 10.49% against a $301,990 entry. Equity gained on principal adds $1,949/yr, while 5% annual appreciation compiles into $83,434 by year five. Five-year ROI reaches 131.7% and total cumulative return in cash sums $131,845. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,640/mo property income covering a $1,478/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,969 sqft lot
$N/A/sqft
$200 quarterly HOA
Neighborhood data shown for ZIP Code: 76476, Tolar, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,355 (100%) |
| Owner Occupied HU | 940 (69.4%) |
| Renter Occupied HU | 254 (18.7%) |
| Vacant Housing Units | 161 (11.9%) |
| Median Home Value | $330,435 |
| Average Home Value | $350,457 |
Residential
1,198
Single Family
1,197
Multi-Family
1
Businesses
89
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $301,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jason Roman • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20906084
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.
