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 7140 Hayworth Hwy, Granbury, TX, 76048 priced at $560,000 converts $4,660/mo rent into $678/mo cash flow after a $2,741/mo obligation. Total monthly income equals $4,660/mo, and annual cash flow totals $8,132/yr on $184,240 invested. Return on cash invested prints 24.47% in year one, and rental yield reads 9.99% against a $560,000 entry. Equity gained on principal adds $3,614/yr, while 5% annual appreciation compiles into $154,718 by year five. Five-year ROI reaches 128.51% and total cumulative return in cash sums $236,765. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,660/mo property income covering a $2,741/mo payment, not borrower’s personal income.
Single Family
Built in 1976
10 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-02 | Listed for sale | $560,000 |
| 2023-04-27 | Listing removed | N/A |
| 2023-04-22 | Price change | $574,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-08-13 | $774.76 | -13.82% | $58,220 | -2.27% |
| 2021-08-13 | $899.00 | -4.11% | $59,570 | -2.46% |
| 2020-08-13 | $937.53 | -4.53% | $61,070 | -3.42% |
Listed by: Kelleyanne Dove • JPAR Dallas
Mls Name: NTREIS
Mls ID: #20662041
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.
