Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 817 Tepee Trl, Granbury, TX, 76048 priced at $135,000 converts $1,026/mo rent into $42/mo cash flow after a $661/mo obligation. Total monthly income equals $1,026/mo, and annual cash flow totals $504/yr on $44,753 invested. Return on cash invested prints 21.04% in year one, and rental yield reads 9.12% against a $135,000 entry. Equity gained on principal adds $871/yr, while 5% annual appreciation compiles into $37,298 by year five. Five-year ROI reaches 110.31% and total cumulative return in cash sums $49,369. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,026/mo property income covering a $661/mo payment, not borrower’s personal income.
Manufactured
Built in 2000
6,054 sqft lot
$N/A/sqft
$285 annually 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 |
|---|---|---|
| 2024-12-13 | Price change | $135,000 |
| 2024-10-25 | Price change | $143,000 |
| 2024-09-30 | Listed for sale | $155,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1066.17 | 1274.11% | $88,910 | 11.86% |
| 2023-02-12 | $77.59 | 0.13% | $79,480 | 8.80% |
| 2022-02-12 | $77.49 | -7.79% | $73,050 | 9.44% |
No similar rental properties found nearby.
Listed by: Flavia Olivarez • Value Properties
Mls Name: NTREIS
Mls ID: #20592693
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.
