1257 Waters Edge LnGlen RoseTX76043
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Glen Rose at 1257 Waters Edge Ln, Glen Rose, TX, 76043 listed at $497,500 pairs $3,948/mo rent with a $2,435/mo payment to leave $360/mo cash flow. Total monthly income runs $3,948/mo, and annual cash flow reaches $4,323/yr on $164,921 cash to close. Return on cash invested measures 22.53% in year one, and rental yield registers 9.52% at a $497,500 basis. Equity gained on principal adds $3,210/yr, and annual property appreciation at 5% supports $137,450 by year five. Five-year ROI tracks 118.25% and total cumulative return in cash totals $195,015. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,948/mo property income relative to a $2,435/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
1.33 Acres lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76043, Glen Rose, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
2,308
Single Family
2,269
Multi-Family
39
Businesses
378
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lori Mills • Clark Real Estate Group
Mls Name: NTREIS
Mls ID: #20619003
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.