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% |
Total monthly income runs $2,701/mo, and a $1,995/mo payment. Purchase price stands at $407,500, and rental yield measures 7.95% with $2,701/mo rent. Return on cash invested shows 16.07% in year one, and 5% annual appreciation builds toward $112,585 over five years. Five-year ROI reaches 84.22% and total cumulative return in cash records $113,767. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,701/mo property income covering a $1,995/mo payment rather than investor’s personal income.
Townhouse
Built in 1996
2,426 sqft lot
$N/A/sqft
$235 monthly 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $407,500 |
| 2023-03-29 | Sold | N/A |
| 2023-03-16 | Pending sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $3828.07 | 238.19% | $319,230 | -2.21% |
| 2023-05-23 | $1131.92 | -55.35% | $326,440 | 31.70% |
| 2022-05-23 | $2535.37 | -0.38% | $247,860 | -0.39% |
Listed by: Rod Davis • RE/MAX Lake Granbury
Mls Name: NTREIS
Mls ID: #20945089
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.
