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 5857 Black Pine Cir, Granbury, TX, 76048 generates $2,690/mo in rent and, after a $1,170/mo payment, leaves $964/mo in cash flow. Total monthly income is $2,690/mo, and annual cash flow is $11,573/yr on $79,229 invested. Return on cash invested sits at 34.52% in year one, and rental yield is 13.51% on a $239,000 entry. Equity gained on principal adds $1,542/yr, while 5% annual appreciation builds toward $66,031 over five years. Five-year ROI reaches 182.56% and total cumulative return in cash sums $144,636. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,690/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
4,356 sqft lot
$N/A/sqft
$155 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 |
|---|---|---|
| 2025-06-17 | Price change | $239,000 |
| 2025-04-24 | Listed for sale | $249,000 |
| 2025-04-24 | Listing removed | $1,975 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $3095.51 | 1489.97% | $258,140 | 1513.38% |
| 2023-07-01 | $194.69 | 4.50% | $16,000 | 14.29% |
| 2022-07-01 | $186.30 | 76.35% | $14,000 | 100.00% |
Listed by: Julie Gould • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20913438
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.
