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 5708 Black Pine Cir, Granbury, TX, 76048 priced at $294,900 converts $2,154/mo rent into $32/mo cash flow after a $1,443/mo obligation. Total monthly income equals $2,154/mo, and annual cash flow totals $380/yr on $97,759 invested. Return on cash invested prints 20.3% in year one, and rental yield reads 8.77% against a $294,900 entry. Equity gained on principal adds $1,903/yr, while 5% annual appreciation compiles into $81,475 by year five. Five-year ROI reaches 106.25% and total cumulative return in cash sums $103,867. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,154/mo property income covering a $1,443/mo payment, not borrower’s personal income.
Single Family
Built in 2021
3,659 sqft lot
$N/A/sqft
$308 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 |
|---|---|---|
| 2025-07-29 | Listed for sale | $294,900 |
| 2025-03-29 | Listing removed | $300,000 |
| 2025-03-12 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-29 | $3815.12 | -6.60% | $318,150 | -5.22% |
| 2023-07-29 | $4084.50 | 13.70% | $335,670 | 24.34% |
| 2022-07-29 | $3592.44 | 3867.36% | $269,960 | 4399.33% |
Listed by: Jennifer Thomason • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #21015533
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.
