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 1109 Sausalito Trl, Cleburne, TX, 76033 offers a 12.47% rental yield on a $276,100 purchase with $2,868/mo rent. Total monthly income registers $2,868/mo, and a $1,351/mo payment leaves $857/mo available for distribution. Annual cash flow reaches $10,280/yr on $91,527 to close, and return on cash invested stands at 31.14% in year one. Equity gained on principal adds $1,782/yr while 5% annual appreciation supports $76,281 over five years. Portfolio math shows five-year ROI at 164.51% and total cumulative return in cash at $150,572. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,868/mo property income against a $1,351/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
7,496 sqft 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 |
|---|---|---|
| 2025-10-01 | Listing removed | $280,000 |
| 2025-09-26 | Price change | $280,000 |
| 2025-07-19 | Listed for sale | $289,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $5164.04 | 12.40% | $296,484 | 10.00% |
| 2023-10-21 | $4594.21 | -14.79% | $269,531 | 10.00% |
| 2022-10-21 | $5391.64 | 2.29% | $245,028 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
