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 3912 De Cordova Ranch Rd, Granbury, TX, 76049 priced at $604,000 pairs $3,347/mo rent with after a $2,956/mo payment. Total monthly income equals $3,347/mo. Return on cash invested is 13.73% in year one, and rental yield stands at 6.65% on a $604,000 basis. Equity gained on principal adds $3,898/yr, and 5% annual appreciation accumulates to $166,874 by year five. Five-year ROI measures 71.14% and total cumulative return in cash reaches $141,368. For financing, Ziffy Mortgage’s DSCR program evaluates $3,347/mo property income against a $2,956/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
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 |
|---|---|---|
| 2024-11-21 | Price change | $604,000 |
| 2024-08-01 | Listed for sale | $614,000 |
| 2022-04-08 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5571.34 | -18.54% | $572,420 | 1.85% |
| 2023-12-27 | $6839.16 | 47.98% | $562,050 | 16.46% |
| 2022-12-27 | $4621.61 | -5.77% | $482,620 | 40.66% |
Listed by: Lee Overstreet • Winston Properties, LLC
Mls Name: NTREIS
Mls ID: #20689994
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.
