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 670 Capstone Cir, Granbury, TX, 76048 generates $3,542/mo in rent and, after a $1,542/mo payment, leaves $1,248/mo in cash flow. Total monthly income is $3,542/mo, and annual cash flow is $14,971/yr on $104,419 invested. Return on cash invested sits at 34.25% in year one, and rental yield is 13.49% on a $314,990 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,026 over five years. Five-year ROI reaches 181.18% and total cumulative return in cash sums $189,182. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,542/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
4,416 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2024-07-26 | Price change | $314,990 |
| 2024-07-12 | Price change | $323,990 |
| 2024-05-31 | Listed for sale | $324,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20631583
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.
