








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 821 Brazos Harbor Cir, Granbury, TX, 76048 with 5% annual appreciation on a $599,900 basis while $1,843/mo rent supports operations. 2% in year one. Equity gained on principal adds $3,871/yr, and five-year appreciation sums $165,741 alongside rental yield of 3.69%. Five-year ROI measures 25.19% and total cumulative return in cash totals $49,720. Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,843/mo property income versus a $2,936/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2008
1,306 sqft lot
$N/A/sqft
$259 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 |
|---|---|---|
| 2025-03-15 | Listed for sale | $599,900 |
| 2013-06-30 | Listing removed | $249,900 |
| 2013-03-29 | Price change | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-16 | $4372.78 | -11.63% | $352,770 | 14.19% |
| 2023-03-16 | $4948.51 | 105.21% | $308,930 | 18.21% |
| 2022-03-16 | $2411.39 | N/A | $261,350 | -12.75% |



Listed by: Karen Dougherty • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20867313
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.