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% |
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 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 |
|---|---|---|
| 2024-05-16 | Listed for sale | $497,500 |
| 2024-03-01 | Listing removed | N/A |
| 2024-01-16 | Listed for sale | $499,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3139.59 | 9.18% | $359,640 | 14.14% |
| 2022-08-13 | $2875.70 | -5.13% | $315,090 | 31.59% |
| 2021-08-13 | $3031.31 | 8.23% | $239,440 | 13.44% |
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.
