4501 Willow CtGranburyTX76048
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Granbury at 4501 Willow Ct, Granbury, TX, 76048 priced at $134,900 pairs $2,525/mo rent with $1,558/mo cash flow after a $660/mo payment. Total monthly income equals $2,525/mo, and annual cash flow comes to $18,696/yr on $44,719 invested. Return on cash invested is 61.72% in year one, and rental yield stands at 22.46% on a $134,900 basis. Equity gained on principal adds $870/yr, and 5% annual appreciation accumulates to $37,270 by year five. Five-year ROI measures 328.3% and total cumulative return in cash reaches $146,813. For financing, Ziffy Mortgage’s DSCR program evaluates $2,525/mo property income against a $660/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2004
0.50 Acres lot
$N/A/sqft
$96 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76048, Granbury, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
13,237
Single Family
11,571
Multi-Family
1,666
Businesses
1,306
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Buchanan • All City Real Estate, Ltd Co
Mls Name: NTREIS
Mls ID: #20670846
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.