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 4013 Legend Trl, Granbury, TX, 76049 at $660,000 posts ROI 24.36% with $778/mo cash flow from $5,531/mo rent. Total monthly income equals $5,531/mo, and annual cash flow records $9,336/yr on $217,140 to close. Return on cash invested measures 24.36% and rental yield reads 10.06% at the current $660,000. Equity gained on principal adds $4,259/yr, and 5% annual appreciation supports $182,346 by year five. Five-year ROI prints 128.01% and total cumulative return in cash totals $277,953.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,531/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2022
0.68 Acres lot
$N/A/sqft
$180 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 |
|---|---|---|
| 2024-05-25 | Price change | $660,000 |
| 2024-05-23 | Price change | $659,998 |
| 2024-05-10 | Price change | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Adam Colaib • Texcel Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20627802
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.
