Concept 2027 Plan, Abe's Landing, Granbury, TX, 76049 | $610/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Concept 2027 Plan, Abe's Landing, Granbury, TX, 76049 | $610/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2430 sft

905 Summerlin Dr, Granbury, TX, 76048

3 Bed
3 Bath
2187 sft

242 Little Tree Ct, Tolar, TX, 76476

3 Bed
3 Bath
2108 sft

280 Anglers Point, Bluff Dale, TX, 76433

3 Bed
2 Bath
1458 sft

3014 Paluxy Trl, Granbury, TX, 76048

Nearby investment properties with comparable prices

3 Bed
2 Bath
2040 sft

Concept 2040 Plan, Abe's Landing, Granbury, TX, 76049

3 Bed
3 Bath
1899 sft

435 Anglers Point, Bluff Dale, TX, 76433

3 Bed
2 Bath
1216 sft

7535 Wd Ct, Lipan, TX, 76462

3 Bed
3 Bath
1955 sft

370 Buoy, Bluff Dale, TX, 76433

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Granbury at Concept 2027 Plan, Abe's Landing, Granbury, TX, 76049 priced at $399,990 pairs $3,455/mo rent with $610/mo cash flow after a $1,958/mo payment. Total monthly income equals $3,455/mo, and annual cash flow comes to $7,324/yr on $132,597 invested. Return on cash invested is 25.43% in year one, and rental yield stands at 10.37% on a $399,990 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,510 by year five. Five-year ROI measures 133.7% and total cumulative return in cash reaches $177,277. For financing, Ziffy Mortgage’s DSCR program evaluates $3,455/mo property income against a $1,958/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story floor plan offers both entertainment spaces and quiet retreats. Inside, youll find a private study or formal dining room. The open-concept layout includes a family room with optional fireplace and a kitchen with a breakfast bar. The primary suite provides luxury, while two bedrooms share a bathroom. Personalize with options like a fourth bedroom instead of the study.

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