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 4518 Cimmaron Trl, Granbury, TX, 76049 generates $2,707/mo in rent, after a $1,904/mo payment. Total monthly income is $2,707/mo. Return on cash invested sits at 17.42% in year one, and rental yield is 8.35% on a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation builds toward $107,474 over five years. Five-year ROI reaches 91.41% and total cumulative return in cash sums $117,882. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,707/mo property income rather than buyer’s personal income.
Single Family
Built in 1994
6,098 sqft lot
$N/A/sqft
$208 monthly 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 |
|---|---|---|
| 2025-09-12 | Listed for sale | $389,000 |
| 2025-09-06 | Contingent | $389,000 |
| 2025-07-18 | Price change | $389,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $2863.51 | 8.67% | $325,520 | -2.45% |
| 2023-10-09 | $2635.00 | -16.32% | $333,680 | 6.92% |
| 2022-10-09 | $3148.75 | -7.01% | $312,090 | 28.71% |
Listed by: Erin Buck • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20922805
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.
