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 4005 Gary St, Cleburne, TX, 76031 listed at $169,900 pairs $1,354/mo rent with a $832/mo payment to leave $145/mo cash flow. Total monthly income runs $1,354/mo, and annual cash flow reaches $1,745/yr on $56,322 cash to close. Return on cash invested measures 23.01% in year one, and rental yield registers 9.56% at a $169,900 basis. Equity gained on principal adds $1,096/yr, and annual property appreciation at 5% supports $46,940 by year five. Five-year ROI tracks 120.7% and total cumulative return in cash totals $67,982. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,354/mo property income relative to a $832/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2004
0.54 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 |
|---|---|---|
| 2025-08-12 | Listed for sale | $169,900 |
| 2025-05-22 | Listing removed | $109,900 |
| 2025-05-13 | Listed for sale | $109,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-12 | N/A | N/A | $44,736 | N/A |
| 2023-08-12 | $759.70 | 24.54% | $44,736 | 40.96% |
| 2022-08-12 | $610.01 | -2.85% | $31,736 | N/A |
Listed by: Mark Hewitt • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #21025870
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.
