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 3900 De Cordova Ranch Rd, Granbury, TX, 76049 listed at $509,900 pairs $3,878/mo rent with a $2,496/mo payment to leave $152/mo cash flow. Total monthly income runs $3,878/mo, and annual cash flow reaches $1,821/yr on $167,757 cash to close. Return on cash invested measures 21.15% in year one, and rental yield registers 9.13% at a $509,900 basis. Equity gained on principal adds $3,290/yr, and annual property appreciation at 5% supports $140,876 by year five. Five-year ROI tracks 110.92% and total cumulative return in cash totals $186,080. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,878/mo property income relative to a $2,496/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2013
0.50 Acres lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-06-19 | Pending sale | $509,900 |
| 2025-06-12 | Contingent | $509,900 |
| 2025-05-15 | Price change | $509,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-07-01 | $6579.12 | 19.22% | $494,400 | 35.20% |
| 2021-07-01 | $5518.64 | -4.09% | $365,680 | -2.44% |
| 2020-07-01 | $5754.14 | 7.44% | $374,820 | 8.69% |
Listed by: Tammy Cannon • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20811526
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.
