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 1014 Highland Rd, Cleburne, TX, 76033 priced at $415,000 pairs $3,671/mo rent with $720/mo cash flow after a $2,031/mo payment. Total monthly income equals $3,671/mo, and annual cash flow comes to $8,641/yr on $137,573 invested. Return on cash invested is 26.19% in year one, and rental yield stands at 10.61% on a $415,000 basis. Equity gained on principal adds $2,678/yr, and 5% annual appreciation accumulates to $114,657 by year five. Five-year ROI measures 137.76% and total cumulative return in cash reaches $189,513. For financing, Ziffy Mortgage’s DSCR program evaluates $3,671/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
4.97 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 |
|---|---|---|
| 2024-12-03 | Listed for sale | $415,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-08-01 | Listing removed | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $566,459 | 10.00% |
| 2023-12-27 | $3549.13 | -60.56% | $514,963 | 10.00% |
| 2022-12-27 | $8998.49 | 64.04% | $468,148 | 68.86% |
Listed by: Preston Carter • Fathom Realty
Mls Name: NTREIS
Mls ID: #20789374
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.
