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 6006 Nutcracker Dr, Granbury, TX, 76049 priced at $426,000 pairs $4,571/mo rent with $1,341/mo cash flow after a $2,085/mo payment. Total monthly income equals $4,571/mo, and annual cash flow comes to $16,088/yr on $141,219 invested. Return on cash invested is 31.3% in year one, and rental yield stands at 12.88% on a $426,000 basis. Equity gained on principal adds $2,749/yr, and 5% annual appreciation accumulates to $117,696 by year five. Five-year ROI measures 165.76% and total cumulative return in cash reaches $234,091. For financing, Ziffy Mortgage’s DSCR program evaluates $4,571/mo property income against a $2,085/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1997
5,227 sqft lot
$N/A/sqft
$201 monthly HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Listed for sale | $426,000 |
| 2024-08-02 | Listing removed | N/A |
| 2024-08-01 | Listed for sale | $426,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $664.98 | -66.84% | $456,010 | 2.00% |
| 2022-08-14 | $2005.55 | N/A | $447,080 | 47.79% |
| 2021-08-14 | $2005.55 | N/A | $302,520 | -1.86% |
Listed by: Judy Shoemaker • Mark Cabal Realty
Mls Name: NTREIS
Mls ID: #20698212
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.
