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 5716 Belaire Cir, Granbury, TX, 76048 offers a 10.35% rental yield on a $289,900 purchase with $2,500/mo rent. Total monthly income registers $2,500/mo, and a $1,419/mo payment leaves $414/mo available for distribution. Annual cash flow reaches $4,963/yr on $96,102 to close, and return on cash invested stands at 25.07% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,094 over five years. Portfolio math shows five-year ROI at 131.88% and total cumulative return in cash at $126,741. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,500/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
7,470 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $191.86 | -1.45% | $16,000 | N/A |
| 2023-04-11 | $194.69 | 4.50% | $16,000 | 14.29% |
| 2022-04-11 | $186.30 | 76.35% | $14,000 | 100.00% |
Listed by: Siavash Motlagh • Master Key Realty
Mls Name: NTREIS
Mls ID: #20901262
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.
