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 Carolina II Plan, Abe's Landing, Granbury, TX, 76049 priced at $458,990 pairs $6,533/mo rent with $3,269/mo cash flow after a $2,247/mo payment. Total monthly income equals $6,533/mo, and annual cash flow comes to $39,223/yr on $152,155 invested. Return on cash invested is 45.69% in year one, and rental yield stands at 17.08% on a $458,990 basis. Equity gained on principal adds $2,962/yr, and 5% annual appreciation accumulates to $126,810 by year five. Five-year ROI measures 242.29% and total cumulative return in cash reaches $368,660. For financing, Ziffy Mortgage’s DSCR program evaluates $6,533/mo property income against a $2,247/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-04-11 | Listed for sale | $458,990 |
| 2024-04-01 | Listing removed | N/A |
| 2024-03-08 | Listed for sale | $458,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: April Gill • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
