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 $4,264/mo, and a $3,568/mo payment. Purchase price stands at $729,000, and rental yield measures 7.02% with $4,264/mo rent. Return on cash invested shows 14.46% in year one, and 5% annual appreciation builds toward $201,409 over five years. Five-year ROI reaches 75.17% and total cumulative return in cash records $180,288. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,264/mo property income covering a $3,568/mo payment rather than investor’s personal income.
Single Family
Built in 2022
0.54 Acres lot
$N/A/sqft
$200 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 |
|---|---|---|
| 2025-07-01 | Listed for sale | $729,000 |
| 2020-12-30 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $2862.61 | -56.64% | $541,790 | -0.13% |
| 2023-07-01 | $6601.50 | 1359.06% | $542,520 | 1495.65% |
| 2022-07-01 | $452.45 | 57.80% | $34,000 | 78.95% |
Listed by: Cynthia Perry • Brazos River Realty, LLC
Mls Name: NTREIS
Mls ID: #20981972
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.
