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 Seaberry II Plan, Abe's Landing, Granbury, TX, 76049 priced at $519,990 converts $8,414/mo rent into $4,716/mo cash flow after a $2,545/mo obligation. Total monthly income equals $8,414/mo, and annual cash flow totals $56,596/yr on $171,077 invested. Return on cash invested prints 53.14% in year one, and rental yield reads 19.42% against a $519,990 entry. Equity gained on principal adds $3,355/yr, while 5% annual appreciation compiles into $143,664 by year five. Five-year ROI reaches 282.25% and total cumulative return in cash sums $482,864. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $8,414/mo property income covering a $2,545/mo payment, not borrower’s personal income.
Single Family
Built in 2024
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 | $519,990 |
| 2024-04-01 | Listing removed | N/A |
| 2024-03-08 | Listed for sale | $519,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: April Gill • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
