Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 1280 County Road 2030, Glen Rose, TX, 76043 listed at $1,349,000 pairs $10,102/mo rent with a $6,603/mo payment to leave $509/mo cash flow. Total monthly income runs $10,102/mo, and annual cash flow reaches $6,105/yr on $437,076 cash to close. Return on cash invested measures 21.77% in year one, and rental yield registers 8.99% at a $1,349,000 basis. Equity gained on principal adds $8,705/yr, and annual property appreciation at 5% supports $372,704 by year five. Five-year ROI tracks 113.94% and total cumulative return in cash totals $498,015. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $10,102/mo property income relative to a $6,603/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
16.50 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 |
|---|---|---|
| 2024-05-16 | Price change | $1,349,000 |
| 2024-04-12 | Listed for sale | $1,399,000 |
| 2024-02-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7670.46 | -14.94% | $909,630 | -5.25% |
| 2022-08-13 | $9017.30 | -2.20% | $960,010 | 45.82% |
| 2021-08-13 | $9220.22 | 64.13% | $658,370 | 15.15% |
No similar rental properties found nearby.
Listed by: Michael Hershenberg • Real
Mls Name: NTREIS
Mls ID: #20559244
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.
