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 Glen Rose at 1003 Holden St, Glen Rose, TX, 76043 priced at $255,000 pairs $1,994/mo rent with $181/mo cash flow after a $1,248/mo payment. Total monthly income equals $1,994/mo, and annual cash flow comes to $2,169/yr on $84,533 invested. Return on cash invested is 22.47% in year one, and rental yield stands at 9.38% on a $255,000 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,452 by year five. Five-year ROI measures 117.82% and total cumulative return in cash reaches $99,596. For financing, Ziffy Mortgage’s DSCR program evaluates $1,994/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2011
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76043, Glen Rose, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,151 (100%) |
| Owner Occupied HU | 2,163 (68.6%) |
| Renter Occupied HU | 613 (19.5%) |
| Vacant Housing Units | 375 (11.9%) |
| Median Home Value | $281,293 |
| Average Home Value | $346,632 |
Residential
2,308
Single Family
2,269
Multi-Family
39
Businesses
378
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listed for sale | $255,000 |
| 2018-08-18 | Listing removed | $170,000 |
| 2018-07-30 | Pending sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-01 | $1897.77 | -15.95% | $211,940 | -1.01% |
| 2022-05-01 | $2257.87 | -7.05% | $214,110 | 31.32% |
| 2021-05-01 | $2429.18 | 4.56% | $163,050 | 12.85% |
Listed by: Ruth Mauppin • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20909054
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
