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 305 Bryan St, Glen Rose, TX, 76043 priced at $392,000 pairs $1,895/mo rent with after a $1,919/mo payment. Total monthly income equals $1,895/mo. Return on cash invested is 11.66% in year one, and rental yield stands at 5.8% on a $392,000 basis. Equity gained on principal adds $2,530/yr, and 5% annual appreciation accumulates to $108,302 by year five. Five-year ROI measures 59.87% and total cumulative return in cash reaches $77,796. For financing, Ziffy Mortgage’s DSCR program evaluates $1,895/mo property income against a $1,919/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1952
0.46 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 |
|---|---|---|
| 2025-06-12 | Listed for sale | $392,000 |
| 2025-04-01 | Listing removed | $489,900 |
| 2024-06-11 | Price change | $489,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-01 | $3592.15 | -10.64% | $200,410 | N/A |
| 2022-07-01 | $4019.90 | 169.39% | $200,410 | 18.10% |
| 2021-07-01 | $1492.20 | -6.88% | $169,700 | 13.99% |
Listed by: Gayla Reynolds • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20966570
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.
