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 117 Kylie St, Cleburne, TX, 76031 uses $101,108 cash to close to unlock $3,633/yr annual cash flow and $303/mo monthly cash flow. Total monthly income runs $2,501/mo, and a $1,493/mo payment keeps the spread at $303/mo. Purchase price stands at $305,000, and rental yield measures 9.84% with $2,501/mo rent. Return on cash invested shows 23.5% in year one, and 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 123.45% and total cumulative return in cash records $124,822. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,501/mo property income covering a $1,493/mo payment rather than investor’s personal income.
Single Family
Built in 2024
7,884 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 |
|---|---|---|
| 2024-08-16 | Price change | $305,000 |
| 2024-07-22 | Listed for sale | $317,990 |
| 2024-07-03 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | N/A | N/A | $43,000 | N/A |
| 2023-10-16 | $956.87 | 27.45% | $43,000 | 43.33% |
| 2022-10-16 | $750.78 | N/A | $30,000 | N/A |
Listed by: Aaron Jistel • Listing Spark
Mls Name: NTREIS
Mls ID: #20633019
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.
