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 124 Mesa Dr, Glen Rose, TX, 76043 priced at $355,000 converts $3,044/mo rent into $519/mo cash flow after a $1,738/mo obligation. Total monthly income equals $3,044/mo, and annual cash flow totals $6,229/yr on $117,683 invested. Return on cash invested prints 25.2% in year one, and rental yield reads 10.29% against a $355,000 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation compiles into $98,080 by year five. Five-year ROI reaches 132.48% and total cumulative return in cash sums $155,904. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,044/mo property income covering a $1,738/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,579 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sarah Dugle • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #21082613
