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 3910 Lands End Ct, Granbury, TX, 76048 offers a 9.26% rental yield on a $400,000 purchase with $3,086/mo rent. Total monthly income registers $3,086/mo, and a $1,958/mo payment leaves $207/mo available for distribution. Annual cash flow reaches $2,482/yr on $132,600 to close, and return on cash invested stands at 21.78% in year one. Equity gained on principal adds $2,581/yr while 5% annual appreciation supports $110,513 over five years. Portfolio math shows five-year ROI at 114.2% and total cumulative return in cash at $151,432. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,086/mo property income against a $1,958/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1983
9,583 sqft lot
$N/A/sqft
$414 annually 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 |
|---|---|---|
| 2024-07-08 | Price change | $400,000 |
| 2024-05-11 | Price change | $480,000 |
| 2024-04-15 | Price change | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $305.19 | -52.53% | $374,210 | 63.57% |
| 2022-08-13 | $642.92 | N/A | $228,780 | 43.00% |
| 2021-08-13 | $642.92 | N/A | $159,990 | 14.77% |
Listed by: Pam Knieper • Knieper Realty, Inc.
Mls Name: NTREIS
Mls ID: #20513237
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.
