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 1004 Berkley Dr, Cleburne, TX, 76033 priced at $325,000 pairs $3,209/mo rent with $619/mo cash flow after a $1,591/mo payment. Total monthly income equals $3,209/mo, and annual cash flow comes to $7,433/yr on $107,738 invested. Return on cash invested is 26.81% in year one, and rental yield stands at 11.85% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 142.19% and total cumulative return in cash reaches $153,193. For financing, Ziffy Mortgage’s DSCR program evaluates $3,209/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1976
0.61 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76033, Cleburne, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,115 (100%) |
| Owner Occupied HU | 7,086 (58.5%) |
| Renter Occupied HU | 4,001 (33.0%) |
| Vacant Housing Units | 1,028 ( 8.5%) |
| Median Home Value | $259,771 |
| Average Home Value | $310,697 |
Residential
11,708
Single Family
10,362
Multi-Family
1,346
Businesses
1,335
Date | Event | Price |
|---|---|---|
| 2024-10-04 | Price change | $325,000 |
| 2024-09-30 | Listed for sale | $334,000 |
| 2024-09-21 | Listing removed | $334,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | N/A | N/A | $385,109 | -1.88% |
| 2023-10-16 | $8734.27 | 12.03% | $392,505 | 25.99% |
| 2022-10-16 | $7796.30 | 35.59% | $311,525 | 41.35% |
Listed by: Tricia Madrid • Divvy Realty
Mls Name: NTREIS
Mls ID: #20682030
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.
