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% |
Total monthly income runs $2,942/mo, and a $2,325/mo payment. Purchase price stands at $475,000, and rental yield measures 7.43% with $2,942/mo rent. Return on cash invested shows 15.02% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 78.45% and total cumulative return in cash records $123,535. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,942/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 1996
4,791 sqft lot
$N/A/sqft
$205 monthly HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2025-03-17 | Listed for sale | $475,000 |
| 2023-04-05 | Listing removed | N/A |
| 2023-02-02 | Listed for sale | $439,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $3715.39 | -15.51% | $395,160 | -3.08% |
| 2023-03-17 | $4397.69 | 30.96% | $407,730 | 2.39% |
| 2022-03-17 | $3358.03 | -0.18% | $398,230 | 43.93% |
Listed by: Jane Johnson • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20841205
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.
