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 1230 E James St, Cleburne, TX, 76031 with 5% annual appreciation on a $209,000 basis while $1,921/mo rent supports operations. Total monthly income totals $1,921/mo and a $1,023/mo payment preserves $435/mo for cash returns. Annual cash flow comes to $5,217/yr on $69,284 deployed, and return on cash invested reaches 27.44% in year one. Equity gained on principal adds $1,349/yr, and five-year appreciation sums $57,743 alongside rental yield of 11.03%. Five-year ROI measures 144.43% and total cumulative return in cash totals $100,070.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,921/mo property income versus a $1,023/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2002
7,971 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-10 | Listed for sale | $209,000 |
| 2019-02-23 | Listing removed | $1,000 |
| 2019-02-17 | Listed for rent | $1,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | N/A | N/A | $111,945 | N/A |
| 2023-10-15 | $2491.08 | -11.08% | $111,945 | N/A |
| 2022-10-15 | $2801.56 | -4.08% | $111,945 | N/A |
Listed by: Ron Williams • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20751147
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.
