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 9612 Bellechase Rd, Granbury, TX, 76049 priced at $399,000 pairs $5,572/mo rent with $2,535/mo cash flow after a $1,953/mo payment. Total monthly income equals $5,572/mo, and annual cash flow comes to $30,415/yr on $132,269 invested. Return on cash invested is 42.9% in year one, and rental yield stands at 16.76% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 228.03% and total cumulative return in cash reaches $301,610. For financing, Ziffy Mortgage’s DSCR program evaluates $5,572/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
1.47 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 |
|---|---|---|
| 2024-04-29 | Listed for sale | $399,000 |
| 2024-02-01 | Listing removed | N/A |
| 2023-10-12 | Price change | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4126.45 | -10.91% | $487,480 | 10.52% |
| 2022-08-14 | $4631.58 | -5.76% | $441,090 | 28.31% |
| 2021-08-14 | $4914.86 | 7.37% | $343,780 | 8.67% |
Listed by: Donna Gutierrez • 5th Stream Realty
Mls Name: NTREIS
Mls ID: #20600714
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.
