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 5418 Stonegate Cir, Granbury, TX, 76048 offers a 9.23% rental yield on a $280,000 purchase with $2,154/mo rent. Total monthly income registers $2,154/mo, and a $1,370/mo payment leaves $138/mo available for distribution. Annual cash flow reaches $1,652/yr on $92,820 to close, and return on cash invested stands at 21.69% in year one. Equity gained on principal adds $1,807/yr while 5% annual appreciation supports $77,359 over five years. Portfolio math shows five-year ROI at 113.71% and total cumulative return in cash at $105,549. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,154/mo property income against a $1,370/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
2,178 sqft lot
$N/A/sqft
$154 semi-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 |
|---|---|---|
| 2024-07-22 | Listed for sale | $280,000 |
| 2023-11-01 | Listing removed | N/A |
| 2023-10-09 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3594.37 | 8.84% | $295,390 | 19.03% |
| 2022-08-13 | $3302.34 | 6.05% | $248,160 | 20.27% |
| 2021-08-13 | $3113.97 | 4970.79% | $206,340 | 5058.50% |
Listed by: Jessica Schirmeister • Trend Property
Mls Name: NTREIS
Mls ID: #20681588
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.
