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 2104 Pebblecreek Dr, Cleburne, TX, 76033 priced at $269,900 pairs $2,228/mo rent with $270/mo cash flow after a $1,321/mo payment. Total monthly income equals $2,228/mo, and annual cash flow comes to $3,238/yr on $89,472 invested. Return on cash invested is 23.53% in year one, and rental yield stands at 9.91% on a $269,900 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,568 by year five. Five-year ROI measures 123.65% and total cumulative return in cash reaches $110,634. For financing, Ziffy Mortgage’s DSCR program evaluates $2,228/mo property income against a $1,321/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
9,452 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 |
|---|---|---|
| 2024-12-31 | Listed for sale | $269,900 |
| 2024-11-13 | Listing removed | $274,900 |
| 2024-10-14 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $259,427 | 16.71% |
| 2023-02-12 | $4946.41 | -9.53% | $222,284 | 1.74% |
| 2022-02-12 | $5467.65 | 48.28% | $218,477 | 36.21% |
Listed by: Mindy Lowry • CLICKPICKANDMOVE, LLC
Mls Name: NTREIS
Mls ID: #20805192
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.
