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 W Willingham St, Cleburne, TX, 76033 priced at $225,000 converts $2,773/mo rent into $1,173/mo cash flow after a $1,101/mo obligation. Total monthly income equals $2,773/mo, and annual cash flow totals $14,079/yr on $74,588 invested. Return on cash invested prints 38.78% in year one, and rental yield reads 14.79% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 205.32% and total cumulative return in cash sums $153,141. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,773/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Single Family
Built in 1930
9,147 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 |
|---|---|---|
| 2024-08-03 | Listed for sale | $225,000 |
| 2024-04-18 | Sold | N/A |
| 2024-04-16 | Pending sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $595.07 | -30.08% | $64,714 | 10.00% |
| 2022-08-13 | $851.08 | -12.41% | $58,831 | 10.00% |
| 2021-08-13 | $971.63 | 7.74% | $53,483 | 10.00% |
Listed by: Olivia Salazar • Ultima Real Estate Services
Mls Name: NTREIS
Mls ID: #20693161
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.
