Magnolia II Plan, Abe's Landing, Granbury, TX, 76049 | $3,465/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

Magnolia II Plan, Abe's Landing, Granbury, TX, 76049 | $3,465/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
3644 sft

1600 Lighthouse Dr, Bluff Dale, TX, 76433

5 Bed
4 Bath
3754 sft

Magnolia III Plan, Abe's Landing, Granbury, TX, 76049

6 Bed
4 Bath
3705 sft

Roosevelt - A1 Plan, Tolar Oaks, Tolar, TX, 76476

6 Bed
4 Bath
3705 sft

Roosevelt - B1 Plan, Tolar Oaks, Tolar, TX, 76476

Nearby investment properties with comparable prices

5 Bed
4 Bath
3557 sft

Rose III Plan, El Dorado, Granbury, TX, 76049

5 Bed
4 Bath
3557 sft

Rose III Plan, El Dorado, Granbury, TX, 76049

4 Bed
3 Bath
3430 sft

Magnolia II Plan, Abe's Landing, Granbury, TX, 76049

3 Bed
3 Bath
2875 sft

1460 Lighthouse Dr, Bluff Dale, TX, 76433

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 Magnolia II Plan, Abe's Landing, Granbury, TX, 76049 offers $6,949/mo rent that, after a $2,398/mo payment, leaves $3,465/mo cash flow. Total monthly income is $6,949/mo, and annual cash flow is $41,578/yr on $162,432 cash. Return on cash invested measures 45.51% in year one, and rental yield stands at 17.02% at a $489,990 entry. Equity gained on principal adds $3,162/yr while 5% annual appreciation compounds into $135,375 by year five. Five-year ROI records 241.3% and total cumulative return in cash reaches $391,953. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,949/mo property income versus a $2,398/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Classic Series Magnolia II floor plan is a two-story home with four bedrooms and two and a half bathrooms. Features of this plan include a covered porch, formal dining, large family room, study, open kitchen with custom cabinets and island, a bedroom suite with walk-in closet and garden tub, and an upstairs game room & media room. 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