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 5806 Belaire Cir, Granbury, TX, 76048 priced at $284,500 converts $2,154/mo rent into $107/mo cash flow after a $1,392/mo obligation. Total monthly income equals $2,154/mo, and annual cash flow totals $1,278/yr on $94,312 invested. Return on cash invested prints 21.26% in year one, and rental yield reads 9.09% against a $284,500 entry. Equity gained on principal adds $1,836/yr, while 5% annual appreciation compiles into $78,602 by year five. Five-year ROI reaches 111.44% and total cumulative return in cash sums $105,101. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,154/mo property income covering a $1,392/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,967 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 |
|---|---|---|
| 2024-08-31 | Listed for sale | $284,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $194.69 | 4.50% | $16,000 | 14.29% |
| 2022-09-02 | $186.30 | 76.35% | $14,000 | 100.00% |
| 2021-09-02 | $105.64 | 72.02% | $7,000 | 75.00% |
Listed by: Siavash Motlagh • Master Key Realty
Mls Name: NTREIS
Mls ID: #20717647
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.
