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 7701 River Run, Granbury, TX, 76049 listed at $220,000 pairs $2,012/mo rent with a $1,077/mo payment to leave $447/mo cash flow. Total monthly income runs $2,012/mo, and annual cash flow reaches $5,368/yr on $72,930 cash to close. Return on cash invested measures 27.27% in year one, and rental yield registers 10.97% at a $220,000 basis. Equity gained on principal adds $1,420/yr, and annual property appreciation at 5% supports $60,782 by year five. Five-year ROI tracks 143.56% and total cumulative return in cash totals $104,699. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,012/mo property income relative to a $1,077/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2002
0.45 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-04 | Price change | $220,000 |
| 2024-07-26 | Price change | $225,000 |
| 2024-07-17 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $144,320 | -42.47% |
| 2023-10-22 | $3052.76 | 124.07% | $250,880 | 145.05% |
| 2022-10-22 | $1362.40 | -33.42% | $102,380 | -24.50% |
Listed by: Chad Smith • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #20676700
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.
