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 6100 N Waverly Ct, Granbury, TX, 76049 uses $145,860 cash to close to unlock $1,448/yr annual cash flow and $121/mo monthly cash flow. Total monthly income runs $3,450/mo, and a $2,154/mo payment keeps the spread at $121/mo. Purchase price stands at $440,000, and rental yield measures 9.41% with $3,450/mo rent. Return on cash invested shows 20.9% in year one, and 5% annual appreciation builds toward $121,564 over five years. Five-year ROI reaches 109.98% and total cumulative return in cash records $160,414. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,450/mo property income covering a $2,154/mo payment rather than investor’s personal income.
Single Family
Built in 1998
0.37 Acres lot
$N/A/sqft
$200 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 |
|---|---|---|
| 2024-12-28 | Price change | $440,000 |
| 2024-10-31 | Listed for sale | $465,000 |
| 1998-09-10 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $626.53 | N/A | $408,770 | -2.84% |
| 2023-02-12 | $626.53 | -71.37% | $420,710 | 6.77% |
| 2022-02-12 | $2188.53 | N/A | $394,050 | 30.60% |
Listed by: David Allison • JPAR Fort Worth
Mls Name: NTREIS
Mls ID: #20750863
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.
