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 1805 N Robinson St, Cleburne, TX, 76031 generates $1,620/mo in rent and, after a $979/mo payment, leaves $198/mo in cash flow. Total monthly income is $1,620/mo, and annual cash flow is $2,372/yr on $66,300 invested. Return on cash invested sits at 23.49% in year one, and rental yield is 9.72% on a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 123.25% and total cumulative return in cash sums $81,716. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,620/mo property income rather than buyer’s personal income.
Single Family
Built in 1959
9,147 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 |
|---|---|---|
| 2025-02-08 | Listed for sale | $200,000 |
| 2022-07-15 | Sold | N/A |
| 2022-06-22 | Pending sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $79,585 | 20.00% |
| 2023-02-12 | $1475.82 | 22.74% | $66,321 | 38.04% |
| 2022-02-12 | $1202.41 | -4.08% | $48,046 | N/A |
Listed by: Raydean Moreno • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20834361
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.
