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% |
Rental property for sale in Cleburne at 116 Peacock St, Cleburne, TX, 76031 generates $2,191/mo in rent and, after a $1,272/mo payment, leaves $268/mo in cash flow. Total monthly income is $2,191/mo, and annual cash flow is $3,216/yr on $86,182 invested. Return on cash invested sits at 23.64% in year one, and rental yield is 10.11% on a $259,975 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,826 over five years. Five-year ROI reaches 124.42% and total cumulative return in cash sums $107,230. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,191/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
5,488 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-28 | Listed for sale | $259,975 |
| 2025-06-17 | Listing removed | $260,000 |
| 2025-04-08 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-29 | N/A | N/A | $281,086 | 20.00% |
| 2023-06-29 | $5212.42 | 8.97% | $234,238 | 22.55% |
| 2022-06-29 | $4783.33 | -4.08% | $191,133 | N/A |
Listed by: Amanda Beames • Epique Realty LLC
Mls Name: NTREIS
Mls ID: #20983286
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.
