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 5327 Mission Cir, Granbury, TX, 76049 offers $3,124/mo rent that, after a $1,810/mo payment, leaves $260/mo cash flow. Total monthly income is $3,124/mo, and annual cash flow is $3,121/yr on $122,622 cash. Return on cash invested measures 22.45% in year one, and rental yield stands at 10.13% at a $369,900 entry. Equity gained on principal adds $2,387/yr while 5% annual appreciation compounds into $102,197 by year five. Five-year ROI records 118.57% and total cumulative return in cash reaches $145,390. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,124/mo property income versus a $1,810/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
0.30 Acres 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $369,900 |
| 2024-09-21 | Listing removed | $369,900 |
| 2024-07-15 | Price change | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $269,560 | -1.35% |
| 2023-10-22 | $3325.08 | 161.91% | $273,260 | 17.24% |
| 2022-10-22 | $1269.55 | N/A | $233,080 | 24.60% |
Listed by: Ann Winston • Winston Properties, LLC
Mls Name: NTREIS
Mls ID: #20498680
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.
