








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,632/mo, and a $2,491/mo payment. Purchase price stands at $509,000, and rental yield measures 8.56% with $3,632/mo rent. Return on cash invested shows 18.72% in year one, and 5% annual appreciation builds toward $140,627 over five years. Five-year ROI reaches 98.17% and total cumulative return in cash records $164,389. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,632/mo property income covering a $2,491/mo payment rather than investor’s personal income.
Single Family
Built in 2022
4,356 sqft lot
$N/A/sqft
$200 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 |
|---|---|---|
| 2025-09-19 | Listed for sale | $509,000 |
| 2025-04-28 | Listing removed | $517,749 |
| 2025-04-01 | Price change | $517,749 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $4595.37 | -5.10% | $469,970 | -0.44% |
| 2023-09-19 | $4842.26 | 1428.93% | $472,060 | 1883.45% |
| 2022-09-19 | $316.71 | 10.46% | $23,800 | 25.26% |



Listed by: Kathy Cheek • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #21065234
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.