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 2464 Plan, Abe's Landing, Granbury, TX, 76049 with 5% annual appreciation on a $442,990 basis while $3,506/mo rent supports operations. Total monthly income totals $3,506/mo and a $2,168/mo payment preserves $356/mo for cash returns. Annual cash flow comes to $4,272/yr on $146,851 deployed, and return on cash invested reaches 22.82% in year one. Equity gained on principal adds $2,859/yr, and five-year appreciation sums $122,390 alongside rental yield of 9.5%. Five-year ROI measures 119.68% and total cumulative return in cash totals $175,753.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,506/mo property income versus a $2,168/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 | $442,990 |
| 2024-05-08 | Listed for sale | $452,990 |
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
