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 $2,399/mo, and a $2,496/mo payment. Purchase price stands at $509,900, and rental yield measures 5.65% with $2,399/mo rent. Return on cash invested shows 9.86% in year one, and 5% annual appreciation builds toward $140,876 over five years. Five-year ROI reaches 50.65% and total cumulative return in cash records $84,968. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,399/mo property income covering a $2,496/mo payment rather than investor’s personal income.
Single Family
Built in 2000
2,613 sqft lot
$N/A/sqft
$199 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 |
|---|---|---|
| 2025-01-24 | Listed for sale | $509,900 |
| 2024-07-18 | Listing removed | N/A |
| 2024-06-16 | Listed for sale | $519,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2184.57 | -3.23% | $463,920 | -4.14% |
| 2023-02-12 | $2257.52 | -41.77% | $483,960 | 2.89% |
| 2022-02-12 | $3876.74 | -1.04% | $470,360 | 45.97% |
Listed by: Lana Robinson • Prairie Wind Real Estate
Mls Name: NTREIS
Mls ID: #20820847
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.
