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 301 Madison St, Cleburne, TX, 76033 generates $1,915/mo in rent and, after a $1,125/mo payment, leaves $280/mo in cash flow. Total monthly income is $1,915/mo, and annual cash flow is $3,365/yr on $76,212 invested. Return on cash invested sits at 24.32% in year one, and rental yield is 10% on a $229,900 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,517 over five years. Five-year ROI reaches 127.76% and total cumulative return in cash sums $97,367. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,915/mo property income rather than buyer’s personal income.
Single Family
Built in 1979
0.25 Acres 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 |
|---|---|---|
| 2025-01-29 | Listed for sale | $229,900 |
| 2023-10-13 | Sold | N/A |
| 2023-10-05 | Pending sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $84,525 | 7.29% |
| 2023-02-12 | $598.49 | -25.17% | $78,779 | 10.00% |
| 2022-02-12 | $799.84 | -12.28% | $71,617 | 4.81% |
Listed by: Fallyn Gray • Karrington Realty
Mls Name: NTREIS
Mls ID: #20827447
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.
