106 Drovers Dr, Cleburne, TX, 76031 | $125/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

106 Drovers Dr, Cleburne, TX, 76031 | $125/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1853 sft

121 Honey Bee Dr, Cleburne, TX, 76031

4 Bed
2 Bath
1995 sft

113 Honey Bee Dr, Cleburne, TX, 76031

4 Bed
2 Bath
1852 sft

110 Honey Bee Dr, Cleburne, TX, 76031

4 Bed
2 Bath
2050 sft

103 Manchester Dr, Cleburne, TX, 76031

Nearby investment properties with comparable prices

4 Bed
2 Bath
1643 sft

1408 Quail Creek Dr, Cleburne, TX, 76033

4 Bed
2 Bath
1834 sft

1917 Legacy Dr, Cleburne, TX, 76033

3 Bed
2 Bath
1750 sft

Chestnut Plan, Burgess Meadows, Cleburne, TX, 76031

4 Bed
3 Bath
1895 sft

HARRIS Plan, Legado, Cleburne, TX, 76033

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Cleburne at 106 Drovers Dr, Cleburne, TX, 76031 generates $2,400/mo in rent and, after a $1,566/mo payment, leaves $125/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $1,496/yr on $106,077 invested. Return on cash invested sits at 21.32% in year one, and rental yield is 9% on a $319,990 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,407 over five years. Five-year ROI reaches 111.62% and total cumulative return in cash sums $118,404. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

7,318 sqft lot

$N/A/sqft

No HOA

More details about the property

MLS# 20993607 - Built by HistoryMaker Homes - Oct 2025 completion! ~ This open floor plan home is on an oversized 50 ft. wide CORNER lot. Great curb appeal with the beautiful brick on the front and sides of the home. The primary bedroom is large & has a great bathroom where you can enjoy a large 60 inch shower. The home has plenty of space with 4 bedrooms and 2 bathrooms. The kitchen has a large granite island overlooking the family room & the nook is large enough for a big table. The upgraded cabinets & backsplash make the kitchen a chefs dream. The wood plank tile is in the main areas is easy to maintain. There is a great covered patio looking over the backyard. Full sprinkler system & full sod are also included.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76031, Cleburne, TX area.

Housing Distribution

Housing Statistics

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