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% |
Investment property for sale in Granbury at 9605 Bellechase Rd, Granbury, TX, 76049 listed at $379,000 pairs $3,161/mo rent with a $1,855/mo payment to leave $266/mo cash flow. Total monthly income runs $3,161/mo, and annual cash flow reaches $3,191/yr on $125,639 cash to close. Return on cash invested measures 22.45% in year one, and rental yield registers 10.01% at a $379,000 basis. Equity gained on principal adds $2,446/yr, and annual property appreciation at 5% supports $104,711 by year five. Five-year ROI tracks 118.36% and total cumulative return in cash totals $148,703. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,161/mo property income relative to a $1,855/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
4,791 sqft 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 |
|---|---|---|
| 2024-10-15 | Listed for sale | $379,000 |
| 2012-09-06 | Sold | N/A |
| 2012-03-31 | Price change | $117,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1209.35 | 14.40% | $296,430 | 1.31% |
| 2023-12-27 | $1057.09 | -54.71% | $292,610 | 8.93% |
| 2022-12-27 | $2334.10 | -1.03% | $268,620 | 32.91% |
Listed by: Rebecca Van Buren • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20748913
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.
