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 5617 Mesa Loop, Granbury, TX, 76048 with 5% annual appreciation on a $262,500 basis while $2,634/mo rent supports operations. Total monthly income totals $2,634/mo and a $1,285/mo payment preserves $742/mo for cash returns. Annual cash flow comes to $8,907/yr on $87,019 deployed, and return on cash invested reaches 30.15% in year one. Equity gained on principal adds $1,694/yr, and five-year appreciation sums $72,524 alongside rental yield of 12.04%. Five-year ROI measures 159.11% and total cumulative return in cash totals $138,454.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,634/mo property income versus a $1,285/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
1,306 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 |
|---|---|---|
| 2024-12-12 | Price change | $262,500 |
| 2024-11-14 | Price change | $267,500 |
| 2024-10-03 | Listed for sale | $272,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $167.88 | -1.45% | $14,000 | N/A |
| 2023-12-27 | $170.35 | 6.68% | $14,000 | 16.67% |
| 2022-12-27 | $159.68 | 76.34% | $12,000 | 100.00% |
Listed by: Al Dias • Chase Realty DFW
Mls Name: NTREIS
Mls ID: #20743329
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.
