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 125 Kylie St, Cleburne, TX, 76031 generates $2,472/mo in rent and, after a $1,323/mo payment, leaves $521/mo in cash flow. Total monthly income is $2,472/mo, and annual cash flow is $6,247/yr on $89,638 invested. Return on cash invested sits at 26.88% in year one, and rental yield is 10.97% on a $270,400 entry. Equity gained on principal adds $1,745/yr, while 5% annual appreciation builds toward $74,707 over five years. Five-year ROI reaches 141.59% and total cumulative return in cash sums $126,919. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,472/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
7,666 sqft lot
$N/A/sqft
$29 monthly 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 |
|---|---|---|
| 2025-02-14 | Listing removed | $305,000 |
| 2024-08-21 | Price change | $305,000 |
| 2024-06-01 | Listed for sale | $317,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | N/A | N/A | $43,000 | N/A |
| 2023-10-08 | $956.87 | 27.45% | $43,000 | 43.33% |
| 2022-10-08 | $750.78 | N/A | $30,000 | N/A |
Listed by: N/A • N/A
Mls Name: Ameritex Homes
Mls ID: #N/A
