Glendale Plan, Cresson Estates, Cresson, TX, 76035 | $506/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Glendale Plan, Cresson Estates, Cresson, TX, 76035 | $506/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2001 sft

2907 Sycamore, Granbury, TX, 76048

3 Bed
3 Bath
1749 sft

4913 Wichita St, Granbury, TX, 76048

3 Bed
3 Bath
2172 sft

4505 Hunters Glen Ct, Granbury, TX, 76048

3 Bed
2 Bath
1869 sft

619 Oldham Ln, Granbury, TX, 76048

Nearby investment properties with comparable prices

3 Bed
2 Bath
1601 sft

4720 Medina St, Granbury, TX, 76048

3 Bed
2 Bath
1587 sft

2500 Lakeridge Dr, Granbury, TX, 76048

- Bed
- Bath
- sft

2411 Mercedes St, Granbury, TX, 76048

3 Bed
2 Bath
1600 sft

5201 Little Rock Rd, Granbury, TX, 76048

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Cresson at Glendale Plan, Cresson Estates, Cresson, TX, 76035 priced at $307,990 pairs $2,696/mo rent with $506/mo cash flow after a $1,507/mo payment. Total monthly income equals $2,696/mo, and annual cash flow comes to $6,075/yr on $102,099 invested. Return on cash invested is 25.86% in year one, and rental yield stands at 10.5% on a $307,990 basis. Equity gained on principal adds $1,987/yr, and 5% annual appreciation accumulates to $85,092 by year five. Five-year ROI measures 135.99% and total cumulative return in cash reaches $138,840. For financing, Ziffy Mortgage’s DSCR program evaluates $2,696/mo property income against a $1,507/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Glendale is a single story home that offers 4 bedrooms, 2 bathrooms and approx 1,729 sq. ft. of living space. As you enter the long foyer, you'll pass two secondary bedrooms with the spacious secondary bathroom shared between them. A short hallway off the foyer leads to the utility room and the fourth secondary bedroom. Next you'll enter the kitchen which features stainless steel appliances with gas range, granite countertops, and a corner walk-in pantry. The large kitchen island overlooks the dining and living rooms with plenty of natural lighting. The dining room leads out to the large covered patio. The private main bedroom suite is located off the living room and features a walk-in closet and a large walk-in shower with tile surround. Additional features include tankless water heater, ceramic tile flooring in entry, halls, living and wet areas, and full yard sod landscaping and irrigation .The Glendale includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porches, stone options, and lot premiums) t

Neighborhood Data

Neighborhood data shown for ZIP Code: 76035, Cresson, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,204 (100%)
Owner Occupied HU	812 (67.4%)
Renter Occupied HU	266 (22.1%)
Vacant Housing Units	126 (10.5%)
Median Home Value	$460,902
Average Home Value	$528,048