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 4414 Logan Cir, Granbury, TX, 76049 generates $3,678/mo in rent and, after a $1,884/mo payment, leaves $921/mo in cash flow. Total monthly income is $3,678/mo, and annual cash flow is $11,047/yr on $127,628 invested. Return on cash invested sits at 28.56% in year one, and rental yield is 11.46% on a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 150.55% and total cumulative return in cash sums $192,142. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,678/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
7,535 sqft lot
$N/A/sqft
$240 annually 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 |
|---|---|---|
| 2024-08-10 | Price change | $385,000 |
| 2024-06-18 | Listed for sale | $395,000 |
| 2022-10-28 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6011.79 | 52.22% | $375,310 | 11.75% |
| 2022-08-14 | $3949.40 | -0.21% | $335,840 | 22.93% |
| 2021-08-14 | $3957.61 | -0.04% | $273,200 | 12.31% |
Listed by: Alice Pelkey • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20649839
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.
