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 121 Honey Bee Dr, Cleburne, TX, 76031 listed at $317,990 pairs $2,400/mo rent with a $1,556/mo payment to leave $99/mo cash flow. Total monthly income runs $2,400/mo, and annual cash flow reaches $1,189/yr on $105,414 cash to close. Return on cash invested measures 21.04% in year one, and rental yield registers 9.06% at a $317,990 basis. Equity gained on principal adds $2,052/yr, and annual property appreciation at 5% supports $87,855 by year five. Five-year ROI tracks 110.3% and total cumulative return in cash totals $116,276. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,400/mo property income relative to a $1,556/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
8,407 sqft lot
$N/A/sqft
$480 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 |
|---|---|---|
| 2024-12-11 | Price change | $317,990 |
| 2024-11-21 | Price change | $314,990 |
| 2024-11-01 | Price change | $319,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #20768023
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.
