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 403 Huron St, Cleburne, TX, 76031 generates $1,609/mo in rent and, after a $876/mo payment, leaves $336/mo in cash flow. Total monthly income is $1,609/mo, and annual cash flow is $4,035/yr on $59,339 invested. Return on cash invested sits at 26.71% in year one, and rental yield is 10.79% on a $179,000 entry. Equity gained on principal adds $1,155/yr, while 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 140.57% and total cumulative return in cash sums $83,415. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,609/mo property income rather than buyer’s personal income.
Single Family
Built in 1930
5,009 sqft 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 |
|---|---|---|
| 2025-01-22 | Listed for sale | $179,000 |
| 2024-10-31 | Sold | N/A |
| 2024-10-01 | Pending sale | $110,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $60,021 | N/A |
| 2023-02-12 | $1335.62 | -11.08% | $60,021 | N/A |
| 2022-02-12 | $1502.10 | -26.67% | $60,021 | -23.55% |
Listed by: James Like • Rev Real Estate
Mls Name: NTREIS
Mls ID: #20824453
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.
