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% |
Total monthly income runs $4,942/mo, and a $6,113/mo payment. Purchase price stands at $1,249,000, and rental yield measures 4.75% with $4,942/mo rent. Return on cash invested shows 8.69% in year one, and 5% annual appreciation builds toward $345,076 over five years. Five-year ROI reaches 43.81% and total cumulative return in cash records $177,287. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,942/mo property income covering a $6,113/mo payment rather than investor’s personal income.
Single Family
Built in 2004
27.75 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 |
|---|---|---|
| 2025-05-27 | Listed for sale | $1,249,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-27 | $7207.29 | -5.53% | $931,170 | N/A |
| 2022-05-27 | $7628.87 | -2.02% | $931,170 | 24.59% |
| 2021-05-27 | $7785.84 | -18.94% | $747,370 | 3.16% |
Listed by: Brooke Reinig • Local Realty Agency Fort Worth
Mls Name: NTREIS
Mls ID: #20925119
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.
