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 Rolling Oaks Dr, Cleburne, TX, 76031 offers a 9.26% rental yield on a $159,000 purchase with $1,227/mo rent. Total monthly income registers $1,227/mo, and a $778/mo payment leaves $97/mo available for distribution. Annual cash flow reaches $1,159/yr on $52,709 to close, and return on cash invested stands at 22.11% in year one. Equity gained on principal adds $1,026/yr while 5% annual appreciation supports $43,929 over five years. Portfolio math shows five-year ROI at 115.86% and total cumulative return in cash at $61,068. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,227/mo property income against a $778/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1998
0.74 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 |
|---|---|---|
| 2025-07-11 | Listed for sale | $159,000 |
| 2015-06-13 | Listing removed | $750 |
| 2015-05-28 | Listed for rent | $750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-11 | N/A | N/A | $83,452 | N/A |
| 2023-07-11 | $1417.13 | -6.58% | $83,452 | 5.74% |
| 2022-07-11 | $1517.01 | -2.85% | $78,923 | N/A |
Listed by: Meghan Beltran • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20997531
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.
