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 417 N Walnut St, Cleburne, TX, 76033 offers a 17.42% rental yield on a $160,000 purchase with $2,323/mo rent. Total monthly income registers $2,323/mo, and a $783/mo payment leaves $1,158/mo available for distribution. Annual cash flow reaches $13,896/yr on $53,040 to close, and return on cash invested stands at 46.11% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,205 over five years. Portfolio math shows five-year ROI at 244.75% and total cumulative return in cash at $129,818. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,323/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
8,407 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 |
|---|---|---|
| 2024-07-24 | Price change | $160,000 |
| 2024-07-06 | Listed for sale | $170,000 |
| 2024-06-05 | Contingent | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2983.38 | -11.08% | $134,069 | N/A |
| 2022-08-13 | $3355.24 | N/A | $134,069 | 116.37% |
| 2021-08-13 | N/A | N/A | $61,962 | 10.00% |
Listed by: Rhett Roden • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20596204
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.
