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 213 Rose Ave, Cleburne, TX, 76033 generates $2,201/mo in rent and, after a $1,223/mo payment, leaves $424/mo in cash flow. Total monthly income is $2,201/mo, and annual cash flow is $5,089/yr on $82,842 invested. Return on cash invested sits at 26.05% in year one, and rental yield is 10.57% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 137.05% and total cumulative return in cash sums $113,534. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,201/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
7,230 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 |
|---|---|---|
| 2025-05-07 | Listed for sale | $249,900 |
| 2024-06-25 | Listing removed | $262,500 |
| 2024-03-13 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | N/A | N/A | $273,399 | 7.00% |
| 2023-05-08 | $4025.23 | -15.80% | $255,523 | 10.00% |
| 2022-05-08 | $4780.79 | 2.50% | $232,294 | 10.00% |
Listed by: Damien Webb • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20929328
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.
