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 5226 Fairway Cir, Granbury, TX, 76049 priced at $345,000 converts $3,646/mo rent into $959/mo cash flow after a $1,689/mo obligation. Total monthly income equals $3,646/mo, and annual cash flow totals $11,511/yr on $114,368 invested. Return on cash invested prints 29.97% in year one, and rental yield reads 12.68% against a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation compiles into $95,317 by year five. Five-year ROI reaches 158.94% and total cumulative return in cash sums $181,780. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,646/mo property income covering a $1,689/mo payment, not borrower’s personal income.
Single Family
Built in 2004
0.26 Acres lot
$N/A/sqft
$233 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 |
|---|---|---|
| 2024-08-17 | Listed for sale | $345,000 |
| 2020-01-17 | Sold | N/A |
| 2019-12-23 | Pending sale | $244,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2904.89 | -14.99% | $358,270 | 6.18% |
| 2022-08-30 | $3417.03 | -6.71% | $337,410 | 29.37% |
| 2021-08-30 | $3662.72 | 0.54% | $260,810 | 7.64% |
Listed by: Bailey Groves • Texas Real Estate Twins
Mls Name: NTREIS
Mls ID: #20704234
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.
