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 4007 Frisco Ct, Granbury, TX, 76048 priced at $312,000 pairs $2,765/mo rent with $546/mo cash flow after a $1,527/mo payment. Total monthly income equals $2,765/mo, and annual cash flow comes to $6,557/yr on $103,428 invested. Return on cash invested is 26.25% in year one, and rental yield stands at 10.63% on a $312,000 basis. Equity gained on principal adds $2,013/yr, and 5% annual appreciation accumulates to $86,200 by year five. Five-year ROI measures 138.08% and total cumulative return in cash reaches $142,811. For financing, Ziffy Mortgage’s DSCR program evaluates $2,765/mo property income against a $1,527/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1989
0.40 Acres 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 |
|---|---|---|
| 2025-01-28 | Price change | $312,000 |
| 2024-11-15 | Listed for sale | $320,000 |
| 2014-04-09 | Listing removed | $144,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $3395.90 | 4.52% | $283,190 | 6.06% |
| 2023-02-12 | $3248.92 | 16.90% | $267,000 | 27.84% |
| 2022-02-12 | $2779.22 | 4.57% | $208,850 | 18.59% |
Listed by: Erienne Higgins • Empire Realty Group
Mls Name: NTREIS
Mls ID: #20778250
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.
