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 131 Mesa Dr, Glen Rose, TX, 76043 with 5% annual appreciation on a $387,290 basis while $3,968/mo rent supports operations. Total monthly income totals $3,968/mo and a $1,896/mo payment preserves $1,214/mo for cash returns. Annual cash flow comes to $14,562/yr on $128,387 deployed, and return on cash invested reaches 31.25% in year one. Equity gained on principal adds $2,499/yr, and five-year appreciation sums $107,001 alongside rental yield of 12.29%. Five-year ROI measures 164.88% and total cumulative return in cash totals $211,689.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,968/mo property income versus a $1,896/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2024-07-22 | Listed for sale | $387,290 |
| 2023-04-27 | Listing removed | N/A |
| 2023-01-13 | Listed for sale | $65,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Trayce Moore • Cheldan Homes
Mls Name: Cheldan Homes
Mls ID: #N/A
