Single Family
990 County Road 331
Granger, Texas 76530 5357
$507,000
2 beds1.5 baths1,936 sqftBuilt 2010436036.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$101,400
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$15,210
Total Cash Needed
$116,610
Total Monthly (PITI)
$2,867/mo
P&I + Tax + Ins
Rentometer
$1,860/mo
Range: $1,650 - $2,060
Est. Cash Flow
-$1,007/mo
1% Rule
0.37%
✗ Below 1%
Cap Rate
2.99%
✗ Below average
Cash on Cash
-10.37%
Annual return on cash invested
Year 1 Total Return
6.2%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
RentCast Value
$507,000
RentCast Rent
$1,860/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
$1,860/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
- 2010
Lot Information
- Lot Size
- 436036.00 sqft
Related Links
2 additional listings available
Fetch data from Zillow, Trulia
Additional Information
Data aggregated from RentCast • Last updated 2/6/2026, 2:05:55 AM