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 4012 County Road 805, Cleburne, TX, 76031 generates $7,998/mo in rent and, after a $3,401/mo payment, leaves $3,057/mo in cash flow. Total monthly income is $7,998/mo, and annual cash flow is $36,680/yr on $228,622 invested. Return on cash invested sits at 36.1% in year one, and rental yield is 13.81% on a $694,900 entry. Equity gained on principal adds $4,484/yr, while 5% annual appreciation builds toward $191,988 over five years. Five-year ROI reaches 190.88% and total cumulative return in cash sums $436,390. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,998/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
1.79 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 |
|---|---|---|
| 2024-06-20 | Price change | $694,900 |
| 2024-05-23 | Listed for sale | $697,500 |
| 2024-05-13 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $6416.24 | -20.80% | $480,507 | N/A |
| 2022-08-13 | $8100.90 | -3.50% | $480,507 | N/A |
| 2021-08-13 | $8394.67 | 4.08% | $480,507 | 17.51% |
Listed by: Jennifer Linder • The Michael Group Real Estate
Mls Name: NTREIS
Mls ID: #20495898
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.
