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 5812 Black Pine Cir, Granbury, TX, 76048 earns $584/mo cash flow from $2,316/mo rent with a $1,175/mo payment. Total monthly income totals $2,316/mo, and annual cash flow totals $7,010/yr on $79,560 capital. ROI tracks 28.72% on current figures, and rental yield reads 11.58% at a $240,000 purchase. Equity gained on principal adds $1,549/yr, and 5% annual appreciation supports $66,308 over five years. Five-year ROI reaches 151.5% and total cumulative return in cash sums $120,530. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,316/mo property income instead of your personal income.
Single Family
Built in 2024
871.20 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 |
|---|---|---|
| 2025-01-01 | Listed for sale | $240,000 |
| 2024-11-20 | Listing removed | $244,999 |
| 2024-10-27 | Price change | $244,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $167.88 | -1.45% | $14,000 | N/A |
| 2023-02-12 | $170.35 | 6.68% | $14,000 | 16.67% |
| 2022-02-12 | $159.68 | 76.34% | $12,000 | 100.00% |
Listed by: Veronica Vela • United Real Estate
Mls Name: NTREIS
Mls ID: #20805586
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.
