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 Concept 2379 Plan, Abe's Landing, Granbury, TX, 76049 offers a 11.39% rental yield on a $439,990 purchase with $4,175/mo rent. Total monthly income registers $4,175/mo, and a $2,154/mo payment leaves $1,046/mo available for distribution. Annual cash flow reaches $12,548/yr on $145,857 to close, and return on cash invested stands at 28.51% in year one. Equity gained on principal adds $2,839/yr while 5% annual appreciation supports $121,561 over five years. Portfolio math shows five-year ROI at 150.19% and total cumulative return in cash at $219,055. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,175/mo property income against a $2,154/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
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 |
|---|---|---|
| 2024-07-02 | Price change | $439,990 |
| 2024-05-08 | Listed for sale | $446,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Landsea Homes
Mls Name: Landsea Holdings Corp.
Mls Provider:
Mls ID: #N/A
