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 3499 Fm 202, Glen Rose, TX, 76043 earns $353/mo cash flow from $2,166/mo rent with a $1,248/mo payment. Total monthly income totals $2,166/mo, and annual cash flow totals $4,233/yr on $84,533 capital. ROI tracks 24.92% on current figures, and rental yield reads 10.19% at a $255,000 purchase. Equity gained on principal adds $1,645/yr, and 5% annual appreciation supports $70,452 over five years. Five-year ROI reaches 130.91% and total cumulative return in cash sums $110,660. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,166/mo property income instead of your personal income.
Manufactured
Built in 2007
5 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 |
|---|---|---|
| 2025-01-06 | Listed for sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $3409.24 | 80.14% | $225,240 | 12.49% |
| 2022-02-12 | $1892.55 | 8.60% | $200,240 | 46.35% |
| 2021-02-12 | $1742.65 | 34.02% | $136,820 | 35.99% |
Listed by: Marcela Valverde • Real Estate Reformation
Mls Name: NTREIS
Mls ID: #20810289
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.
