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% |
Total monthly income runs $1,948/mo, and a $1,366/mo payment. Purchase price stands at $279,000, and rental yield measures 8.38% with $1,948/mo rent. Return on cash invested shows 17.06% in year one, and 5% annual appreciation builds toward $77,083 over five years. Five-year ROI reaches 89.66% and total cumulative return in cash records $82,927. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,948/mo property income covering a $1,366/mo payment rather than investor’s personal income.
Condo
Built in 1985
566.28 sqft lot
$N/A/sqft
$183 monthly 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 |
|---|---|---|
| 2025-05-10 | Listed for sale | $279,000 |
| 2017-08-18 | Listing removed | $124,900 |
| 2017-08-14 | Pending sale | $124,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-10 | $2316.29 | 4.03% | $193,160 | 5.56% |
| 2023-05-10 | $2226.66 | -6.95% | $182,990 | 1.76% |
| 2022-05-10 | $2393.05 | 9.65% | $179,830 | 24.36% |
Listed by: Sarah Daniels • Brazos River Realty, LLC
Mls Name: NTREIS
Mls ID: #20928676
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.
