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% |
Investment property for sale in Cleburne at 1104 Dublin Dr, Cleburne, TX, 76033 with 5% annual appreciation on a $295,000 basis while $2,794/mo rent supports operations. Total monthly income totals $2,794/mo and a $1,444/mo payment preserves $660/mo for cash returns. Annual cash flow comes to $7,923/yr on $97,793 deployed, and return on cash invested reaches 28.01% in year one. Equity gained on principal adds $1,904/yr, and five-year appreciation sums $81,503 alongside rental yield of 11.37%. Five-year ROI measures 147.69% and total cumulative return in cash totals $144,434.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,794/mo property income versus a $1,444/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2020
8,624 sqft lot
$N/A/sqft
$430 annually 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 |
|---|---|---|
| 2025-09-05 | Listed for sale | $295,000 |
| 2024-10-01 | Listing removed | $321,777 |
| 2024-05-23 | Price change | $321,777 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-06 | N/A | N/A | $286,414 | 10.00% |
| 2023-09-06 | $4396.86 | -15.26% | $260,376 | 10.00% |
| 2022-09-06 | $5188.67 | -7.77% | $236,705 | N/A |
Listed by: Miranda Baligad • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #21050178
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.
