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 416 W Willingham St, Cleburne, TX, 76033 offers $2,419/mo rent that, after a $1,052/mo payment, leaves $890/mo cash flow. Total monthly income is $2,419/mo, and annual cash flow is $10,685/yr on $71,272 cash. Return on cash invested measures 34.9% in year one, and rental yield stands at 13.5% at a $214,999 entry. Equity gained on principal adds $1,387/yr while 5% annual appreciation compounds into $59,400 by year five. Five-year ROI records 184.48% and total cumulative return in cash reaches $131,485. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,419/mo property income versus a $1,052/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1924
0.32 Acres 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $214,999 |
| 2025-02-22 | Listing removed | $254,000 |
| 2025-02-13 | Listed for sale | $254,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $231,706 | 10.00% |
| 2023-07-01 | $3324.81 | -30.62% | $210,642 | 10.00% |
| 2022-07-01 | $4792.35 | 96.17% | $191,493 | 104.52% |
Listed by: Marcela Leon • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20974687
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.
