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 Susan St, Cleburne, TX, 76031 generates $1,215/mo in rent and, after a $759/mo payment, leaves $112/mo in cash flow. Total monthly income is $1,215/mo, and annual cash flow is $1,349/yr on $51,383 invested. Return on cash invested sits at 22.53% in year one, and rental yield is 9.41% on a $155,000 entry. Equity gained on principal adds $1,000/yr, while 5% annual appreciation builds toward $42,824 over five years. Five-year ROI reaches 118.2% and total cumulative return in cash sums $60,736. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,215/mo property income rather than buyer’s personal income.
Manufactured
Built in 1985
1.53 Acres 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $155,000 |
| 2024-07-03 | Sold | N/A |
| 2024-05-09 | Price change | $189,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | N/A | N/A | $176,200 | 10.00% |
| 2023-03-26 | $1482.42 | -33.00% | $160,182 | 10.00% |
| 2022-03-26 | $2212.47 | -11.19% | $145,620 | N/A |
Listed by: Chris Hinkle • Chris Hinkle Real Estate
Mls Name: NTREIS
Mls ID: #20881831
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.
