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 5612 Black Pine Cir, Granbury, TX, 76048 uses $82,875 cash to close to unlock $3,360/yr annual cash flow and $280/mo monthly cash flow. Total monthly income runs $2,083/mo, and a $1,224/mo payment keeps the spread at $280/mo. Purchase price stands at $250,000, and rental yield measures 10% with $2,083/mo rent. Return on cash invested shows 23.96% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 125.97% and total cumulative return in cash records $104,398. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,083/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Single Family
Built in 2025
3,750 sqft lot
$N/A/sqft
$149 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 |
|---|---|---|
| 2025-07-23 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-23 | $167.88 | -1.45% | $14,000 | N/A |
| 2023-07-23 | $170.35 | 6.68% | $14,000 | 16.67% |
| 2022-07-23 | $159.68 | 76.34% | $12,000 | 100.00% |
Listed by: Hector Aparicio • CF Real Estate Firm
Mls Name: NTREIS
Mls ID: #21005270
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.
