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% |
Investment property for sale in Cleburne at 3116 Harmony Way, Cleburne, TX, 76031 uses $105,414 cash to close to unlock $1,669/yr annual cash flow and $139/mo monthly cash flow. Total monthly income runs $2,400/mo, and a $1,556/mo payment keeps the spread at $139/mo. Purchase price stands at $317,990, and rental yield measures 9.06% with $2,400/mo rent. Return on cash invested shows 21.49% in year one, and 5% annual appreciation builds toward $87,855 over five years. Five-year ROI reaches 112.58% and total cumulative return in cash records $118,676. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $1,556/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-07-20 | Price change | $317,990 |
| 2025-07-12 | Listed for sale | $318,035 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | $1478.94 | N/A | $65,000 | N/A |
Listed by: N/A • Legend Homes
Mls Name: Legend Homes Texas
Mls Provider:
Mls ID: #N/A
