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 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 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $134,900 |
| 2009-04-18 | Listing removed | $40,000 |
| 2009-04-09 | Listed for sale | $40,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $1782.77 | 69.88% | $146,510 | 85.78% |
| 2022-08-13 | $1049.42 | -0.26% | $78,860 | 13.11% |
| 2021-08-13 | $1052.18 | -4.38% | $69,720 | -2.73% |
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.
