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 404 Royal St, Cleburne, TX, 76031 priced at $289,000 pairs $3,718/mo rent with $1,662/mo cash flow after a $1,415/mo payment. Total monthly income equals $3,718/mo, and annual cash flow comes to $19,949/yr on $95,804 invested. Return on cash invested is 40.73% in year one, and rental yield stands at 15.44% on a $289,000 basis. Equity gained on principal adds $1,865/yr, and 5% annual appreciation accumulates to $79,845 by year five. Five-year ROI measures 215.73% and total cumulative return in cash reaches $206,678. For financing, Ziffy Mortgage’s DSCR program evaluates $3,718/mo property income against a $1,415/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
0.25 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 |
|---|---|---|
| 2024-08-23 | Listed for sale | $289,000 |
| 2024-02-29 | Sold | N/A |
| 2024-01-18 | Pending sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $522.95 | -11.08% | $23,500 | N/A |
| 2022-08-30 | $588.12 | -4.08% | $23,500 | N/A |
| 2021-08-30 | $613.14 | 121.27% | $23,500 | 135.00% |
Listed by: Chelsea Lewis • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20707996
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.
