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 4902 Walnut Place Ct, Granbury, TX, 76049 offers $2,677/mo rent that, after a $1,346/mo payment, leaves $487/mo cash flow. Total monthly income is $2,677/mo, and annual cash flow is $5,849/yr on $91,163 cash. Return on cash invested measures 26.32% in year one, and rental yield stands at 11.68% at a $275,000 entry. Equity gained on principal adds $1,775/yr while 5% annual appreciation compounds into $75,977 by year five. Five-year ROI records 139.61% and total cumulative return in cash reaches $127,271. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,677/mo property income versus a $1,346/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
871.20 sqft lot
$N/A/sqft
$234 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 |
|---|---|---|
| 2024-09-20 | Price change | $275,000 |
| 2024-07-19 | Price change | $299,000 |
| 2024-05-16 | Price change | $309,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $342,490 | -0.80% |
| 2023-10-22 | $303.44 | -70.13% | $345,260 | 21.78% |
| 2022-10-22 | $1015.96 | N/A | $283,500 | 36.52% |
Listed by: Carol Seitz • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20530629
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.
