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 $2,812/mo, and a $2,055/mo payment. Purchase price stands at $419,900, and rental yield measures 8.04% with $2,812/mo rent. Return on cash invested shows 16.39% in year one, and 5% annual appreciation builds toward $116,011 over five years. Five-year ROI reaches 85.95% and total cumulative return in cash records $119,640. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,812/mo property income covering a $2,055/mo payment rather than investor’s personal income.
Single Family
Built in 1972
0.33 Acres lot
$N/A/sqft
$234 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 |
|---|---|---|
| 2025-08-07 | Listed for sale | $419,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-07 | $829.35 | -3.67% | $331,480 | 3.87% |
| 2023-08-07 | $860.92 | -60.40% | $319,140 | 12.69% |
| 2022-08-07 | $2174.08 | -0.01% | $283,200 | 36.92% |
Listed by: Paula Marker • Brazos River Realty, LLC
Mls Name: NTREIS
Mls ID: #21020539
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.
