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 2022 Tepar Ln, Cleburne, TX, 76031 priced at $550,000 pairs $3,623/mo rent with after a $2,692/mo payment. Total monthly income equals $3,623/mo. Return on cash invested is 18.15% in year one, and rental yield stands at 7.9% on a $550,000 basis. Equity gained on principal adds $3,549/yr, and 5% annual appreciation accumulates to $151,955 by year five. Five-year ROI measures 94.59% and total cumulative return in cash reaches $171,154. For financing, Ziffy Mortgage’s DSCR program evaluates $3,623/mo property income against a $2,692/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
2.75 Acres 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $550,000 |
| 2020-10-22 | Sold | N/A |
| 2020-08-22 | Pending sale | $389,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | N/A | N/A | $463,715 | -8.38% |
| 2023-03-13 | $5588.23 | -16.90% | $506,107 | 35.28% |
| 2022-03-13 | $6724.99 | -1.23% | $374,110 | N/A |
Listed by: Lisa Rasor • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20869806
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.
