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 3905 Frisco Cir, Granbury, TX, 76048 listed at $336,000 pairs $2,684/mo rent with a $1,645/mo payment to leave $294/mo cash flow. Total monthly income runs $2,684/mo, and annual cash flow reaches $3,530/yr on $111,384 cash to close. Return on cash invested measures 23.08% in year one, and rental yield registers 9.59% at a $336,000 basis. Equity gained on principal adds $2,168/yr, and annual property appreciation at 5% supports $92,831 by year five. Five-year ROI tracks 121.08% and total cumulative return in cash totals $134,866. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,684/mo property income relative to a $1,645/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1990
4,791 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Danyell Dyslin • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #21006203
