Bellflower Plan, Abe's LandingGranburyTX76049
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Granbury at Bellflower Plan, Abe's Landing, Granbury, TX, 76049 priced at $511,990 pairs $4,307/mo rent with $666/mo cash flow after a $2,506/mo payment. Total monthly income equals $4,307/mo, and annual cash flow comes to $7,993/yr on $168,445 invested. Return on cash invested is 24.81% in year one, and rental yield stands at 10.09% on a $511,990 basis. Equity gained on principal adds $3,304/yr, and 5% annual appreciation accumulates to $141,453 by year five. Five-year ROI measures 130.31% and total cumulative return in cash reaches $219,496. For financing, Ziffy Mortgage’s DSCR program evaluates $4,307/mo property income against a $2,506/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
