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 105 Scurlock Ave, Cleburne, TX, 76031 generates $3,646/mo in rent and, after a $1,123/mo payment, leaves $2,014/mo in cash flow. Total monthly income is $3,646/mo, and annual cash flow is $24,171/yr on $76,079 invested. Return on cash invested sits at 51.68% in year one, and rental yield is 19.06% on a $229,500 entry. Equity gained on principal adds $1,481/yr, while 5% annual appreciation builds toward $63,407 over five years. Five-year ROI reaches 274.47% and total cumulative return in cash sums $208,818. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,646/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
7,230 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 |
|---|---|---|
| 2024-07-30 | Price change | $229,500 |
| 2024-06-03 | Listed for sale | $219,900 |
| 2024-05-28 | Contingent | $219,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2728.51 | -11.08% | $122,615 | N/A |
| 2022-08-13 | $3068.59 | 80.26% | $122,615 | 49.07% |
| 2021-08-13 | $1702.36 | 5.91% | $82,251 | 10.00% |
Listed by: Ladd Vien • Real Estate Centre
Mls Name: NTREIS
Mls ID: #20355150
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.
