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 2204 Towne North Dr, Cleburne, TX, 76033 generates $2,172/mo in rent and, after a $1,273/mo payment, leaves $323/mo in cash flow. Total monthly income is $2,172/mo, and annual cash flow is $3,872/yr on $86,190 invested. Return on cash invested sits at 24.4% in year one, and rental yield is 10.02% on a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 128.15% and total cumulative return in cash sums $110,453. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,172/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2025-02-28 | Pending sale | $260,000 |
| 2025-02-01 | Price change | $260,000 |
| 2024-08-12 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $199,285 | 10.00% |
| 2023-07-01 | $2689.47 | -21.65% | $181,168 | 10.00% |
| 2022-07-01 | $3432.73 | 0.48% | $164,698 | 10.00% |
Listed by: Mary Wells • Living Well Real Estate Services
Mls Name: NTREIS
Mls ID: #20698552
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.
