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 914 Pawnee Trl, Granbury, TX, 76048 generates $866/mo in rent and, after a $538/mo payment, leaves $50/mo in cash flow. Total monthly income is $866/mo, and annual cash flow is $596/yr on $36,465 invested. Return on cash invested sits at 21.54% in year one, and rental yield is 9.45% on a $109,999 entry. Equity gained on principal adds $710/yr, while 5% annual appreciation builds toward $30,391 over five years. Five-year ROI reaches 113.27% and total cumulative return in cash sums $41,303. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $866/mo property income rather than buyer’s personal income.
Manufactured
Built in 1978
7,710 sqft lot
$N/A/sqft
$414 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 |
|---|---|---|
| 2025-02-03 | Sold | N/A |
| 2023-07-04 | Listing removed | N/A |
| 2023-04-28 | Listed for sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $733.31 | 18.26% | $70,000 | 37.36% |
| 2023-06-11 | $620.09 | 70.94% | $50,960 | 86.94% |
| 2022-06-11 | $362.75 | -16.16% | $27,260 | -4.92% |
Listed by: Pam Bookout • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20966552
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.
