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 4840 Rhea Rd, Granbury, TX, 76049 offers $3,969/mo rent that, after a $4,650/mo payment. Total monthly income is $3,969/mo. Return on cash invested measures 9.36% in year one, and rental yield stands at 5.01% at a $950,000 entry. Equity gained on principal adds $6,130/yr while 5% annual appreciation compounds into $262,467 by year five. Five-year ROI records 47.47% and total cumulative return in cash reaches $148,382. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,969/mo property income versus a $4,650/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
12.97 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-01 | Price change | $950,000 |
| 2025-01-28 | Price change | $1,049,000 |
| 2025-01-15 | Listed for sale | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $7547.52 | -19.20% | $1,150,350 | 5.86% |
| 2023-07-01 | $9340.54 | -12.87% | $1,086,700 | -11.23% |
| 2022-07-01 | $10719.81 | 8.74% | $1,224,160 | 87.40% |
Listed by: Eric Wilkins • VYBE Realty
Mls Name: NTREIS
Mls ID: #20817259
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.
