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 $4,178/mo, and a $3,328/mo payment. Purchase price stands at $680,000, and rental yield measures 7.37% with $4,178/mo rent. Return on cash invested shows 15.43% in year one, and 5% annual appreciation builds toward $187,871 over five years. Five-year ROI reaches 80.43% and total cumulative return in cash records $179,940. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,178/mo property income covering a $3,328/mo payment rather than investor’s personal income.
Single Family
Built in 2005
0.60 Acres lot
$N/A/sqft
$205 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 |
|---|---|---|
| 2025-06-30 | Listed for sale | $680,000 |
| 2021-10-13 | Sold | N/A |
| 2021-08-11 | Price change | $510,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $4605.61 | -5.56% | $470,840 | -1.42% |
| 2023-06-30 | $4876.50 | -13.95% | $477,610 | 4.74% |
| 2022-06-30 | $5667.30 | 6.13% | $455,990 | 28.87% |
Listed by: Morris Duree • Granbury Realty, LLC
Mls Name: NTREIS
Mls ID: #20985849
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.
