








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $6,528/mo, and a $7,586/mo payment. Purchase price stands at $1,550,000, and rental yield measures 5.05% with $6,528/mo rent. Return on cash invested shows 9.63% in year one, and 5% annual appreciation builds toward $428,236 over five years. Five-year ROI reaches 48.87% and total cumulative return in cash records $245,449. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,528/mo property income covering a $7,586/mo payment rather than investor’s personal income.
Single Family
Built in 1985
26.05 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Angela Goulding • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20964087