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 205 Heath St, Cleburne, TX, 76031 priced at $158,500 pairs $1,193/mo rent with $66/mo cash flow after a $776/mo payment. Total monthly income equals $1,193/mo, and annual cash flow comes to $788/yr on $52,543 invested. Return on cash invested is 21.41% in year one, and rental yield stands at 9.03% on a $158,500 basis. Equity gained on principal adds $1,023/yr, and 5% annual appreciation accumulates to $43,791 by year five. Five-year ROI measures 112.13% and total cumulative return in cash reaches $58,919. For financing, Ziffy Mortgage’s DSCR program evaluates $1,193/mo property income against a $776/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1951
5,096 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 | $158,500 |
| 2011-09-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $88,499 | N/A |
| 2023-02-12 | $1969.34 | -11.08% | $88,499 | N/A |
| 2022-02-12 | $2214.79 | -4.08% | $88,499 | N/A |
Listed by: Carlos Ortiz-Hernandez • DFW REALTORS of Texas
Mls Name: NTREIS
Mls ID: #20836986
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.
