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% |
Investment property for sale in Granbury at 5410 Firewood Trl, Granbury, TX, 76048 offers a 14.76% rental yield on a $294,900 purchase with $3,628/mo rent. Total monthly income registers $3,628/mo, and a $1,443/mo payment leaves $1,518/mo available for distribution. Annual cash flow reaches $18,222/yr on $97,759 to close, and return on cash invested stands at 38.55% in year one. Equity gained on principal adds $1,903/yr while 5% annual appreciation supports $81,475 over five years. Portfolio math shows five-year ROI at 204.07% and total cumulative return in cash at $199,495. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,628/mo property income against a $1,443/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
7,405 sqft lot
$N/A/sqft
$154 annually 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 |
|---|---|---|
| 2024-08-13 | Listed for sale | $294,900 |
| 2024-08-09 | Contingent | $294,900 |
| 2024-08-02 | Price change | $294,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2473.94 | 1227.93% | $314,480 | 2146.29% |
| 2022-08-13 | $186.30 | 76.35% | $14,000 | 100.00% |
| 2021-08-13 | $105.64 | 72.02% | $7,000 | 75.00% |
Listed by: Steve Penate • Elite Real Estate Texas
Mls Name: NTREIS
Mls ID: #20652214
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.
