Hawthorne II Plan, El DoradoGranburyTX76049
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Granbury at Hawthorne II Plan, El Dorado, Granbury, TX, 76049 listed at $437,990 pairs $3,874/mo rent with a $2,144/mo payment to leave $759/mo cash flow. Total monthly income runs $3,874/mo, and annual cash flow reaches $9,109/yr on $145,194 cash to close. Return on cash invested measures 26.18% in year one, and rental yield registers 10.61% at a $437,990 basis. Equity gained on principal adds $2,826/yr, and annual property appreciation at 5% supports $121,009 by year five. Five-year ROI tracks 137.73% and total cumulative return in cash totals $199,971. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,874/mo property income relative to a $2,144/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
