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 805 Panama Ct, Granbury, TX, 76048 offers $2,032/mo rent that, after a $2,540/mo payment. Total monthly income is $2,032/mo. Return on cash invested measures 8.41% in year one, and rental yield stands at 4.7% at a $519,000 entry. Equity gained on principal adds $3,349/yr while 5% annual appreciation compounds into $143,390 by year five. Five-year ROI records 42.35% and total cumulative return in cash reaches $72,309. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,032/mo property income versus a $2,540/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1994
5,227 sqft 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 |
|---|---|---|
| 2025-06-06 | Listed for sale | $519,000 |
| 2024-03-12 | Sold | N/A |
| 2024-02-27 | Pending sale | $419,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $1058.68 | -4.01% | $400,650 | -4.43% |
| 2023-06-06 | $1102.94 | -53.83% | $419,210 | 36.76% |
| 2022-06-06 | $2388.91 | -1.23% | $306,530 | 37.03% |
Listed by: Jenny Scaccia • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20958514
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.
