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 202 Robbins St, Cleburne, TX, 76031 priced at $264,900 converts $1,890/mo rent into $6/mo cash flow after a $1,297/mo obligation. Total monthly income equals $1,890/mo, and annual cash flow totals $70/yr on $87,814 invested. Return on cash invested prints 19.99% in year one, and rental yield reads 8.56% against a $264,900 entry. Equity gained on principal adds $1,709/yr, while 5% annual appreciation compiles into $73,187 by year five. Five-year ROI reaches 104.48% and total cumulative return in cash sums $91,748. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,890/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in 2024
10,018 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 |
|---|---|---|
| 2024-10-15 | Price change | $264,900 |
| 2024-09-30 | Listed for sale | $279,900 |
| 2024-09-17 | Listing removed | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $193,103 | 721.71% |
| 2023-02-12 | $522.95 | -11.08% | $23,500 | N/A |
| 2022-02-12 | $588.12 | -4.08% | $23,500 | N/A |
Listed by: Tony Willis • Wethington Agency
Mls Name: NTREIS
Mls ID: #20676078
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.
