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 Stonelake Dr, Cleburne, TX, 76033 listed at $358,000 pairs $4,084/mo rent with a $1,752/mo payment to leave $1,538/mo cash flow. Total monthly income runs $4,084/mo, and annual cash flow reaches $18,461/yr on $118,677 cash to close. Return on cash invested measures 35.46% in year one, and rental yield registers 13.69% at a $358,000 basis. Equity gained on principal adds $2,310/yr, and annual property appreciation at 5% supports $98,909 by year five. Five-year ROI tracks 187.48% and total cumulative return in cash totals $222,498. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,084/mo property income relative to a $1,752/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
8,712 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 |
|---|---|---|
| 2024-06-05 | Price change | $358,000 |
| 2024-05-13 | Price change | $365,000 |
| 2024-04-17 | Price change | $372,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $5544.44 | -12.65% | $323,937 | 10.00% |
| 2022-08-13 | $6347.49 | 32.86% | $294,488 | 15.72% |
| 2021-08-13 | $4777.64 | N/A | $254,474 | 10.00% |
Listed by: Cecilia Olivo • Texas Legacy Realty
Mls Name: NTREIS
Mls ID: #20578214
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.
