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 5615 Belaire Cir, Granbury, TX, 76048 priced at $299,900 pairs $4,084/mo rent with $1,926/mo cash flow after a $1,468/mo payment. Total monthly income equals $4,084/mo, and annual cash flow comes to $23,117/yr on $99,417 invested. Return on cash invested is 43.16% in year one, and rental yield stands at 16.34% on a $299,900 basis. Equity gained on principal adds $1,935/yr, and 5% annual appreciation accumulates to $82,857 by year five. Five-year ROI measures 228.87% and total cumulative return in cash reaches $227,536. For financing, Ziffy Mortgage’s DSCR program evaluates $4,084/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
0.30 Acres 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 |
|---|---|---|
| 2024-08-17 | Listed for sale | $299,900 |
| 2023-05-31 | Sold | N/A |
| 2023-05-05 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $513.71 | 114.47% | $190,350 | 957.50% |
| 2022-08-30 | $239.53 | 76.35% | $18,000 | 100.00% |
| 2021-08-30 | $135.83 | 47.46% | $9,000 | 50.00% |
Listed by: Amy Saunders • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20701108
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.
