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 4210 Waples Rd, Granbury, TX, 76049 offers $2,786/mo rent that, after a $1,442/mo payment, leaves $691/mo cash flow. Total monthly income is $2,786/mo, and annual cash flow is $8,290/yr on $97,676 cash. Return on cash invested measures 28.4% in year one, and rental yield stands at 11.35% at a $294,650 entry. Equity gained on principal adds $1,901/yr while 5% annual appreciation compounds into $81,406 by year five. Five-year ROI records 149.56% and total cumulative return in cash reaches $146,088. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,786/mo property income versus a $1,442/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
1.67 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-17 | Listing removed | $425,000 |
| 2024-12-09 | Price change | $425,000 |
| 2024-07-02 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $266.68 | N/A | $294,650 | 4.82% |
| 2023-07-01 | $266.68 | -65.74% | $281,100 | 20.00% |
| 2022-07-01 | $778.36 | N/A | $234,250 | 19.71% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
