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 1204 W Westhill Dr, Cleburne, TX, 76033 earns $545/mo cash flow from $4,279/mo rent with a $2,570/mo payment. Total monthly income totals $4,279/mo, and annual cash flow totals $6,543/yr on $172,725 capital. ROI tracks 23.85% on current figures, and rental yield reads 9.78% at a $525,000 purchase. Equity gained on principal adds $3,388/yr, and 5% annual appreciation supports $145,048 over five years. Five-year ROI reaches 125.17% and total cumulative return in cash sums $216,201. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,279/mo property income instead of your personal income.
Single Family
Built in 1972
1.05 Acres 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 |
|---|---|---|
| 2025-07-19 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-19 | N/A | N/A | $366,494 | N/A |
| 2023-07-19 | $2559.71 | -29.15% | $366,494 | N/A |
| 2022-07-19 | $3613.06 | N/A | $366,494 | 3.05% |
Listed by: Paula Maples • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20998878
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.
