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 4101 Brazos Ct, Granbury, TX, 76048 offers a 9.24% rental yield on a $138,990 purchase with $1,070/mo rent. Total monthly income registers $1,070/mo, and a $680/mo payment leaves $49/mo available for distribution. Annual cash flow reaches $593/yr on $46,075 to close, and return on cash invested stands at 21.2% in year one. Equity gained on principal adds $897/yr while 5% annual appreciation supports $38,400 over five years. Portfolio math shows five-year ROI at 111.3% and total cumulative return in cash at $51,281. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,070/mo property income against a $680/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1986
0.52 Acres lot
$N/A/sqft
$390 annually 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 |
|---|---|---|
| 2025-05-05 | Listed for sale | $138,990 |
| 2025-02-03 | Sold | N/A |
| 2023-07-04 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $1206.02 | 18.26% | $140,000 | 154.55% |
| 2023-05-06 | $1019.82 | 125.40% | $55,000 | 61.76% |
| 2022-05-06 | $452.45 | 36.28% | $34,000 | 54.55% |
Listed by: Pam Bookout • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20926102
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.
