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 1203 Davis St, Cleburne, TX, 76033 priced at $224,900 pairs $2,161/mo rent with $561/mo cash flow after a $1,101/mo payment. Total monthly income equals $2,161/mo, and annual cash flow comes to $6,738/yr on $74,554 invested. Return on cash invested is 28.95% in year one, and rental yield stands at 11.53% on a $224,900 basis. Equity gained on principal adds $1,451/yr, and 5% annual appreciation accumulates to $62,136 by year five. Five-year ROI measures 152.56% and total cumulative return in cash reaches $113,737. For financing, Ziffy Mortgage’s DSCR program evaluates $2,161/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
9,060 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 |
|---|---|---|
| 2025-01-26 | Price change | $224,900 |
| 2024-12-30 | Listed for sale | $229,999 |
| 2024-12-02 | Listing removed | $229,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $157,551 | 10.00% |
| 2023-02-12 | $1868.93 | -27.89% | $143,228 | 10.00% |
| 2022-02-12 | $2591.63 | -1.08% | $130,207 | 10.00% |
Listed by: Christina Kingery • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20761994
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.
