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 1603 Murry Dr, Cleburne, TX, 76033 priced at $345,000 pairs $2,860/mo rent with $406/mo cash flow after a $1,689/mo payment. Total monthly income equals $2,860/mo, and annual cash flow comes to $4,875/yr on $114,368 invested. Return on cash invested is 24.17% in year one, and rental yield stands at 9.95% on a $345,000 basis. Equity gained on principal adds $2,226/yr, and 5% annual appreciation accumulates to $95,317 by year five. Five-year ROI measures 126.94% and total cumulative return in cash reaches $145,180. For financing, Ziffy Mortgage’s DSCR program evaluates $2,860/mo property income against a $1,689/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1986
9,583 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 |
|---|---|---|
| 2024-10-15 | Listed for sale | $345,000 |
| 2022-02-01 | Sold | N/A |
| 2021-12-01 | Pending sale | $314,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | N/A | N/A | $313,681 | -31.14% |
| 2023-10-16 | $3754.09 | -23.40% | $455,532 | 95.93% |
| 2022-10-16 | $4901.13 | -1.62% | $232,493 | 10.00% |
Listed by: Ashley Spencer • Mountain Creek Real Estate,LLC
Mls Name: NTREIS
Mls ID: #20751500
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.
