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% |
Total monthly income runs $2,870/mo, and a $2,203/mo payment. Purchase price stands at $450,000, and rental yield measures 7.65% with $2,870/mo rent. Return on cash invested shows 15.35% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 80.3% and total cumulative return in cash records $119,790. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,870/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 1972
0.52 Acres lot
$N/A/sqft
$236 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 |
|---|---|---|
| 2025-02-05 | Listed for sale | $450,000 |
| 2014-07-15 | Listing removed | $250,000 |
| 2014-07-03 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $3842.08 | 19.22% | $405,930 | -2.06% |
| 2023-02-12 | $3222.60 | -15.08% | $414,480 | 19.05% |
| 2022-02-12 | $3795.08 | -8.26% | $348,150 | 23.29% |
Listed by: Lucie Warfield • Divine Estate Realty LLC
Mls Name: NTREIS
Mls ID: #20829974
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.
