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 5804 Nutcracker Dr, Granbury, TX, 76049 earns $3,106/mo cash flow from $7,122/mo rent with a $2,638/mo payment. Total monthly income totals $7,122/mo, and annual cash flow totals $37,275/yr on $177,331 capital. ROI tracks 41.08% on current figures, and rental yield reads 15.86% at a $539,000 purchase. Equity gained on principal adds $3,478/yr, and 5% annual appreciation supports $148,916 over five years. Five-year ROI reaches 218.02% and total cumulative return in cash sums $386,616. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,122/mo property income instead of your personal income.
Single Family
Built in 1995
N/A lot
$N/A/sqft
$183 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 |
|---|---|---|
| 2024-08-09 | Price change | $539,000 |
| 2024-07-17 | Price change | $549,000 |
| 2024-06-07 | Listed for sale | $555,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3126.81 | -26.69% | $484,620 | 8.23% |
| 2022-08-14 | $4264.90 | -4.46% | $447,789 | 36.25% |
| 2021-08-14 | $4463.79 | -0.24% | $328,660 | -0.97% |
Listed by: Lee Overstreet • Winston Properties, LLC
Mls Name: NTREIS
Mls ID: #20638857
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.
