Spring Cress Plan, Abe's Landing, Granbury, TX, 76049 | $3,870/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

Spring Cress Plan, Abe's Landing, Granbury, TX, 76049 | $3,870/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3527 sft

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

4 Bed
4 Bath
3557 sft

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

5 Bed
7 Bath
4103 sft

15313 Margarita Ct, Lipan, TX, 76462

4 Bed
4 Bath
3478 sft

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

Nearby investment properties with comparable prices

5 Bed
4 Bath
3557 sft

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

4 Bed
4 Bath
3518 sft

Spring Cress Plan, Abe's Landing, Granbury, TX, 76049

5 Bed
4 Bath
3557 sft

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

4 Bed
2 Bath
2052 sft

3530 Jimmy Houston Way, 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 Spring Cress Plan, Abe's Landing, Granbury, TX, 76049 offers $7,496/mo rent that, after a $2,496/mo payment, leaves $3,870/mo cash flow. Total monthly income is $7,496/mo, and annual cash flow is $46,434/yr on $167,787 cash. Return on cash invested measures 47.73% in year one, and rental yield stands at 17.64% at a $509,990 entry. Equity gained on principal adds $3,291/yr while 5% annual appreciation compounds into $140,901 by year five. Five-year ROI records 253.25% and total cumulative return in cash reaches $424,920. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,496/mo property income versus a $2,496/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 Spring Cress floor plan is a two-story home with four bedrooms, three and a half bathrooms, dining room, media room, and a study. Lots of flexibility with this floor plan that gives you the option for bedroom 5 with a full bath at the dining room and an optional bedroom 6 with a full bath at the media room. More options include an option media room on the second floor and an optional mini garage in lieu of the dining room. Contact us or visit our model home for more information about this and other available plans.

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