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 501 Sycamore Cv, Granbury, TX, 76048 priced at $254,990 pairs $2,490/mo rent with $610/mo cash flow after a $1,248/mo payment. Total monthly income equals $2,490/mo, and annual cash flow comes to $7,321/yr on $84,529 invested. Return on cash invested is 28.57% in year one, and rental yield stands at 11.72% on a $254,990 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,449 by year five. Five-year ROI measures 150.88% and total cumulative return in cash reaches $127,541. For financing, Ziffy Mortgage’s DSCR program evaluates $2,490/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,534 sqft lot
$N/A/sqft
$200 quarterly HOA
Neighborhood data shown for ZIP Code: 76048, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,104 (100%) |
| Owner Occupied HU | 8,556 (60.7%) |
| Renter Occupied HU | 3,550 (25.2%) |
| Vacant Housing Units | 1,998 (14.2%) |
| Median Home Value | $325,457 |
| Average Home Value | $424,077 |
Residential
13,237
Single Family
11,571
Multi-Family
1,666
Businesses
1,306
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $254,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $170.88 | -1.45% | $14,250 | N/A |
| 2023-04-17 | $173.39 | 32.96% | $14,250 | 45.41% |
| 2022-04-17 | $130.41 | 146.90% | $9,800 | 180.00% |
Listed by: Jason Roman • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20905954
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.
