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 Cypress Plan, Abe's Landing, Granbury, TX, 76049 priced at $399,990 converts $2,935/mo rent into $90/mo cash flow after a $1,958/mo obligation. Total monthly income equals $2,935/mo, and annual cash flow totals $1,084/yr on $132,597 invested. Return on cash invested prints 20.73% in year one, and rental yield reads 8.81% against a $399,990 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,510 by year five. Five-year ROI reaches 108.46% and total cumulative return in cash sums $143,809. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,935/mo property income covering a $1,958/mo payment, not borrower’s personal income.
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 |
|---|---|---|
| 2024-04-11 | Listed for sale | $399,990 |
| 2024-04-01 | Listing removed | N/A |
| 2024-03-08 | Listed for sale | $399,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
