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 428 Rose Ave, Cleburne, TX, 76033 priced at $269,990 converts $2,464/mo rent into $495/mo cash flow after a $1,321/mo obligation. Total monthly income equals $2,464/mo, and annual cash flow totals $5,934/yr on $89,502 invested. Return on cash invested prints 26.54% in year one, and rental yield reads 10.95% against a $269,990 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,593 by year five. Five-year ROI reaches 139.85% and total cumulative return in cash sums $125,170. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,464/mo property income covering a $1,321/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,662 sqft lot
$N/A/sqft
$150 quarterly 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 |
|---|---|---|
| 2024-12-02 | Price change | $269,990 |
| 2024-11-05 | Price change | $295,990 |
| 2024-02-23 | Listed for sale | $289,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $44,500 | N/A |
| 2023-12-27 | $990.26 | -11.08% | $44,500 | N/A |
| 2022-12-27 | $1113.66 | N/A | $44,500 | N/A |
Listed by: Aaron Jistel • Listing Spark
Mls Name: NTREIS
Mls ID: #20543172
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.
