Jasmine Plan, Abe's Landing, Granbury, TX, 76049 | $1,599/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

Jasmine Plan, Abe's Landing, Granbury, TX, 76049 | $1,599/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1712 sft

3221 Sunrise Ct, Granbury, TX, 76048

2 Bed
2 Bath
1668 sft

515 Anglers Cove Dr, Bluff Dale, TX, 76433

4 Bed
4 Bath
3464 sft

2100 Gene Ct, Granbury, TX, 76048

3 Bed
3 Bath
1739 sft

1010 Bluegill Rdg, Bluff Dale, TX, 76433

Nearby investment properties with comparable prices

3 Bed
2 Bath
2098 sft

Jasmine Plan, Abe's Landing, Granbury, TX, 76049

4 Bed
3 Bath
2454 sft

Cypress II Plan, El Dorado, Granbury, TX, 76049

3 Bed
3 Bath
2108 sft

280 Anglers Point, Bluff Dale, TX, 76433

3 Bed
2 Bath
2015 sft

403 Sun Flower Ct, Tolar, TX, 76476

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 Jasmine Plan, Abe's Landing, Granbury, TX, 76049 generates $4,543/mo in rent and, after a $2,026/mo payment, leaves $1,599/mo in cash flow. Total monthly income is $4,543/mo, and annual cash flow is $19,192/yr on $137,238 invested. Return on cash invested sits at 33.89% in year one, and rental yield is 13.17% on a $413,990 entry. Equity gained on principal adds $2,671/yr, while 5% annual appreciation builds toward $114,378 over five years. Five-year ROI reaches 179.06% and total cumulative return in cash sums $245,740. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,543/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Classic Series Jasmine floor plan is a single-story home with four bedrooms and two bathrooms. Features of this plan include a covered porch, large family room, open kitchen with custom cabinets and island, and a primary suite with an ensuite bathroom, walk-in closet, and garden tub. Contact us or visit our model home for more information about building this plan.

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