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 5859 Black Pine Cir, Granbury, TX, 76048 generates $2,490/mo in rent, after a $1,713/mo payment. Total monthly income is $2,490/mo. Return on cash invested sits at 19.67% in year one, and rental yield is 8.54% on a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,671 over five years. Five-year ROI reaches 102.85% and total cumulative return in cash sums $119,298. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,490/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
1,306 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 |
|---|---|---|
| 2025-06-29 | Listed for sale | $349,900 |
| 2024-02-23 | Sold | N/A |
| 2024-02-12 | Pending sale | $12,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $191.86 | -1.45% | $16,000 | N/A |
| 2023-06-30 | $194.69 | 4.50% | $16,000 | 14.29% |
| 2022-06-30 | $186.30 | 76.35% | $14,000 | 100.00% |
Listed by: Michael Franklin • C21 Preferred Properties
Mls Name: NTREIS
Mls ID: #20984412
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.
