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 Cleburne at 1001 Trinity St, Cleburne, TX, 76031 offers $1,400/mo rent that, after a $905/mo payment, leaves $85/mo cash flow. Total monthly income is $1,400/mo, and annual cash flow is $1,019/yr on $61,328 cash. Return on cash invested measures 21.57% in year one, and rental yield stands at 9.08% at a $185,000 entry. Equity gained on principal adds $1,194/yr while 5% annual appreciation compounds into $51,112 by year five. Five-year ROI records 112.96% and total cumulative return in cash reaches $69,279. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,400/mo property income versus a $905/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1910
8,886 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76031, Cleburne, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,803 (100%) |
| Owner Occupied HU | 4,313 (63.4%) |
| Renter Occupied HU | 1,900 (27.9%) |
| Vacant Housing Units | 590 ( 8.7%) |
| Median Home Value | $260,172 |
| Average Home Value | $291,506 |
Residential
6,837
Single Family
6,676
Multi-Family
161
Businesses
386
Date | Event | Price |
|---|---|---|
| 2025-03-17 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | N/A | N/A | $113,639 | 10.00% |
| 2023-03-18 | $208.53 | N/A | $103,308 | 10.00% |
| 2022-03-18 | $208.53 | N/A | $93,916 | 10.00% |
Listed by: Jason Ruelas • Perla Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20851697
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.
