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 5615 Tin Top Hwy, Granbury, TX, 76048 offers a 9.2% rental yield on a $155,000 purchase with $1,188/mo rent. Total monthly income registers $1,188/mo, and a $759/mo payment leaves $81/mo available for distribution. Annual cash flow reaches $975/yr on $51,383 to close, and return on cash invested stands at 21.81% in year one. Equity gained on principal adds $1,000/yr while 5% annual appreciation supports $42,824 over five years. Portfolio math shows five-year ROI at 114.35% and total cumulative return in cash at $58,756. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,188/mo property income against a $759/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2004
7,797 sqft lot
$N/A/sqft
$50 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 |
|---|---|---|
| 2025-06-12 | Listed for sale | $155,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | $68.20 | -4.93% | $61,170 | -11.64% |
| 2023-06-12 | $71.74 | -6.50% | $69,230 | 196.74% |
| 2022-06-12 | $76.73 | -57.70% | $23,330 | -3.24% |
Listed by: Sheila Martin Jansen • KWSynergy
Mls Name: NTREIS
Mls ID: #20965286
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.
