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 113 Annabelle St, Cleburne, TX, 76031 listed at $249,900 pairs $2,038/mo rent with a $1,223/mo payment to leave $232/mo cash flow. Total monthly income runs $2,038/mo, and annual cash flow reaches $2,783/yr on $82,842 cash to close. Return on cash invested measures 23.27% in year one, and rental yield registers 9.79% at a $249,900 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,043 by year five. Five-year ROI tracks 122.22% and total cumulative return in cash totals $101,246. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,038/mo property income relative to a $1,223/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
7,000 sqft lot
$N/A/sqft
$350 annually 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 |
|---|---|---|
| 2025-02-09 | Price change | $280,400 |
| 2025-01-22 | Price change | $249,900 |
| 2025-01-17 | Price change | $264,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $34,400 | -20.00% |
| 2023-02-12 | $956.87 | 27.45% | $43,000 | 43.33% |
| 2022-02-12 | $750.78 | N/A | $30,000 | N/A |
Listed by: William Nelson • Century Communities
Mls Name: NTREIS
Mls ID: #20821323
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.
