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 415 Rose Ave, Cleburne, TX, 76033 priced at $300,000 pairs $2,220/mo rent with $87/mo cash flow after a $1,468/mo payment. Total monthly income equals $2,220/mo, and annual cash flow comes to $1,044/yr on $99,450 invested. Return on cash invested is 20.96% in year one, and rental yield stands at 8.88% on a $300,000 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,884 by year five. Five-year ROI measures 109.67% and total cumulative return in cash reaches $109,068. For financing, Ziffy Mortgage’s DSCR program evaluates $2,220/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,532 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 |
|---|---|---|
| 2025-01-27 | Price change | $300,000 |
| 2024-11-12 | Price change | $300,542 |
| 2024-10-16 | Listed for sale | $300,490 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $44,500 | N/A |
| 2023-02-12 | $990.26 | -11.08% | $44,500 | N/A |
| 2022-02-12 | $1113.66 | N/A | $44,500 | N/A |
Listed by: Matthew Brown • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20771663
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.
