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 5711 Flint Dr, Granbury, TX, 76048 earns $737/mo cash flow from $2,154/mo rent with a $974/mo payment. Total monthly income totals $2,154/mo, and annual cash flow totals $8,842/yr on $65,969 capital. ROI tracks 33.31% on current figures, and rental yield reads 12.99% at a $199,000 purchase. Equity gained on principal adds $1,284/yr, and 5% annual appreciation supports $54,980 over five years. Five-year ROI reaches 175.93% and total cumulative return in cash sums $116,058. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,154/mo property income instead of your personal income.
Single Family
Built in 2004
3,223 sqft lot
$N/A/sqft
$25 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 |
|---|---|---|
| 2025-06-20 | Contingent | $199,000 |
| 2025-05-25 | Price change | $199,000 |
| 2025-01-16 | Listed for sale | $239,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $275.01 | -5.40% | $173,720 | 13.52% |
| 2023-07-01 | $290.71 | -66.33% | $153,030 | 12.34% |
| 2022-07-01 | $863.48 | -40.58% | $136,220 | 41.47% |
Listed by: Andrea Burt • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20662621
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.
