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 4016 Pinnacle Rdg, Granbury, TX, 76049 priced at $875,000 converts $7,489/mo rent into $1,166/mo cash flow after a $4,283/mo obligation. Total monthly income equals $7,489/mo, and annual cash flow totals $13,997/yr on $287,875 invested. Return on cash invested prints 24.92% in year one, and rental yield reads 10.27% against a $875,000 entry. Equity gained on principal adds $5,646/yr, while 5% annual appreciation compiles into $241,746 by year five. Five-year ROI reaches 131.06% and total cumulative return in cash sums $377,303. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,489/mo property income covering a $4,283/mo payment, not borrower’s personal income.
Single Family
Built in 2021
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 |
|---|---|---|
| 2024-08-01 | Price change | $875,000 |
| 2024-06-13 | Price change | $878,500 |
| 2024-04-10 | Listed for sale | $879,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Meg Moore • Moore Texas Properties
Mls Name: NTREIS
Mls ID: #20578762
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.
