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 125 Camelot St, Glen Rose, TX, 76043 offers $3,089/mo rent that, after a $2,080/mo payment, leaves $67/mo cash flow. Total monthly income is $3,089/mo, and annual cash flow is $803/yr on $140,888 cash. Return on cash invested measures 20.48% in year one, and rental yield stands at 8.72% at a $425,000 entry. Equity gained on principal adds $2,742/yr while 5% annual appreciation compounds into $117,420 by year five. Five-year ROI records 107.1% and total cumulative return in cash reaches $150,893. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,089/mo property income versus a $2,080/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2009
0.31 Acres 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 |
|---|---|---|
| 2025-07-03 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-03 | $1414.72 | 10.33% | $327,840 | N/A |
| 2022-07-03 | $1282.30 | -4.86% | $327,840 | 32.03% |
| 2021-07-03 | $1347.77 | -8.60% | $248,300 | 13.29% |
Listed by: Pamela Martin • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20985047
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.
