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 118 Cooper Dr, Cleburne, TX, 76031 priced at $286,900 pairs $2,425/mo rent with $356/mo cash flow after a $1,404/mo payment. Total monthly income equals $2,425/mo, and annual cash flow comes to $4,270/yr on $95,107 invested. Return on cash invested is 24.4% in year one, and rental yield stands at 10.14% on a $286,900 basis. Equity gained on principal adds $1,851/yr, and 5% annual appreciation accumulates to $79,265 by year five. Five-year ROI measures 128.27% and total cumulative return in cash reaches $121,995. For financing, Ziffy Mortgage’s DSCR program evaluates $2,425/mo property income against a $1,404/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2025-04-25 | Pending sale | $286,900 |
| 2025-04-04 | Price change | $286,900 |
| 2025-03-20 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $34,400 | -20.00% |
| 2023-07-01 | $956.87 | 27.45% | $43,000 | 43.33% |
| 2022-07-01 | $750.78 | N/A | $30,000 | N/A |
Listed by: William Nelson • Century Communities
Mls Name: NTREIS
Mls ID: #20636353
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.
