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 405 Odell St, Cleburne, TX, 76033 with 5% annual appreciation on a $250,000 basis while $2,362/mo rent supports operations. Total monthly income totals $2,362/mo and a $1,224/mo payment preserves $428/mo for cash returns. Annual cash flow comes to $5,141/yr on $82,875 deployed, and return on cash invested reaches 26.11% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,070 alongside rental yield of 11.34%. Five-year ROI measures 138.16% and total cumulative return in cash totals $114,502.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,362/mo property income versus a $1,224/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1997
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76033, Cleburne, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,115 (100%) |
| Owner Occupied HU | 7,086 (58.5%) |
| Renter Occupied HU | 4,001 (33.0%) |
| Vacant Housing Units | 1,028 ( 8.5%) |
| Median Home Value | $259,771 |
| Average Home Value | $310,697 |
Residential
11,708
Single Family
10,362
Multi-Family
1,346
Businesses
1,335
Date | Event | Price |
|---|---|---|
| 2025-04-06 | Listed for sale | $250,000 |
| 2018-02-16 | Sold | N/A |
| 2018-01-20 | Pending sale | $144,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-06 | N/A | N/A | $270,327 | N/A |
| 2023-04-06 | $6015.49 | 17.38% | $270,327 | 32.01% |
| 2022-04-06 | $5124.98 | 4.97% | $204,784 | 9.43% |
Listed by: Kathy Cheek • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20894826
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.
