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 4536 Overlook Ct, Granbury, TX, 76049 priced at $350,000 pairs $2,798/mo rent with $69/mo cash flow after a $1,713/mo payment. Total monthly income equals $2,798/mo, and annual cash flow comes to $830/yr on $116,025 invested. Return on cash invested is 20.62% in year one, and rental yield stands at 9.59% on a $350,000 basis. Equity gained on principal adds $2,258/yr, and 5% annual appreciation accumulates to $96,699 by year five. Five-year ROI measures 108.82% and total cumulative return in cash reaches $126,254. For financing, Ziffy Mortgage’s DSCR program evaluates $2,798/mo property income against a $1,713/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1975
2,178 sqft lot
$N/A/sqft
$240 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 |
|---|---|---|
| 2025-05-13 | Listed for sale | $350,000 |
| 2022-11-04 | Sold | N/A |
| 2022-10-11 | Pending sale | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $1585.89 | -26.39% | $225,050 | -13.97% |
| 2023-05-14 | $2154.38 | -22.10% | $261,580 | 25.87% |
| 2022-05-14 | $2765.52 | -7.72% | $207,820 | 4.65% |
Listed by: Lee Overstreet • Winston Properties, LLC
Mls Name: NTREIS
Mls ID: #20933135
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.
