Single Family
107 N Brazos St
Granger, Texas 76530
$418,000
3 beds2.0 baths2,168 sqftBuilt 19308973.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$83,600
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$12,540
Total Cash Needed
$96,140
Total Monthly (PITI)
$2,364/mo
P&I + Tax + Ins
Rentometer
$2,050/mo
Range: $1,650 - $2,450
Est. Cash Flow
-$314/mo
1% Rule
0.49%
✗ Below 1%
Cap Rate
4.13%
✗ Below average
Cash on Cash
-3.92%
Annual return on cash invested
Year 1 Total Return
12.7%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
RentCast Value
$418,000
RentCast Rent
$2,050/mo
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedClick "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
EstimatedRequires STR estimate first
Long-Term Rental (LTR)
RentometerMonthly Rent
$2,050/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Property Details
- Property Type
- Single Family
- Year Built
- 1930
Lot Information
- Lot Size
- 8973.00 sqft
Related Links
3 additional listings available
Fetch data from Zillow, Realtor.com, Redfin
Additional Information
Data aggregated from RentCast • Last updated 3/2/2026, 5:01:06 PM