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 718 N Avalon Ct, Granbury, TX, 76048 priced at $399,000 converts $3,714/mo rent into $718/mo cash flow after a $1,953/mo obligation. Total monthly income equals $3,714/mo, and annual cash flow totals $8,619/yr on $132,269 invested. Return on cash invested prints 26.43% in year one, and rental yield reads 11.17% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 139.54% and total cumulative return in cash sums $184,574. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,714/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Single Family
Built in 2003
1,742 sqft lot
$N/A/sqft
$475 quarterly 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 |
|---|---|---|
| 2024-07-24 | Price change | $399,000 |
| 2024-07-12 | Price change | $410,000 |
| 2024-06-29 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2282.47 | -40.50% | $369,850 | 13.22% |
| 2022-08-13 | $3835.78 | -0.33% | $326,660 | 19.28% |
| 2021-08-13 | $3848.49 | -0.01% | $273,860 | 9.30% |
Listed by: Caryn Davis • Winston Properties, LLC
Mls Name: NTREIS
Mls ID: #20658136
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.
