3221 Rolling Oaks DrCleburneTX76031
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Cleburne at 3221 Rolling Oaks Dr, Cleburne, TX, 76031 generates $1,881/mo in rent and, after a $1,028/mo payment, leaves $388/mo in cash flow. Total monthly income is $1,881/mo, and annual cash flow is $4,650/yr on $69,615 invested. Return on cash invested sits at 26.59% in year one, and rental yield is 10.75% on a $210,000 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 139.89% and total cumulative return in cash sums $97,384. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,881/mo property income rather than buyer’s personal income.
Manufactured
Built in 2008
0.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76031, Cleburne, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
6,676
Multi-Family
161
Businesses
386
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lacy Baccus • Texas Legacy Realty
Mls Name: NTREIS
Mls ID: #20736244
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.