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 5815 Stonegate Cir, Granbury, TX, 76048 listed at $234,900 pairs $2,154/mo rent with a $1,150/mo payment to leave $458/mo cash flow. Total monthly income runs $2,154/mo, and annual cash flow reaches $5,492/yr on $77,869 cash to close. Return on cash invested measures 26.96% in year one, and rental yield registers 11% at a $234,900 basis. Equity gained on principal adds $1,516/yr, and annual property appreciation at 5% supports $64,899 by year five. Five-year ROI tracks 142.02% and total cumulative return in cash totals $110,589. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,154/mo property income relative to a $1,150/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
2,178 sqft lot
$N/A/sqft
$154 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 |
|---|---|---|
| 2024-07-29 | Listed for sale | $234,900 |
| 2021-09-17 | Sold | N/A |
| 2021-08-19 | Pending sale | $245,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2273.24 | -18.49% | $279,640 | 16.66% |
| 2022-08-13 | $2789.06 | -2.72% | $239,700 | 26.17% |
| 2021-08-13 | $2867.08 | 8.75% | $189,980 | 10.62% |
Listed by: Reecinda Smith • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20672347
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.
