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 7512 River Run, Granbury, TX, 76049 generates $1,675/mo in rent and, after a $954/mo payment, leaves $255/mo in cash flow. Total monthly income is $1,675/mo, and annual cash flow is $3,065/yr on $64,643 invested. Return on cash invested sits at 24.65% in year one, and rental yield is 10.31% on a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation builds toward $53,875 over five years. Five-year ROI reaches 129.74% and total cumulative return in cash sums $83,866. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,675/mo property income rather than buyer’s personal income.
Manufactured
Built in 1985
0.89 Acres lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2025-02-04 | Price change | $195,000 |
| 2025-01-11 | Price change | $229,000 |
| 2024-12-09 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $475.85 | 22.14% | $180,920 | -40.58% |
| 2023-02-12 | $389.59 | -57.48% | $304,470 | 126.42% |
| 2022-02-12 | $916.32 | -15.52% | $134,470 | -23.64% |
Listed by: Autumn Anderson • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20793463
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.
