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 4400 Saint Leger Dr, Cleburne, TX, 76033 priced at $639,000 converts $4,708/mo rent into $159/mo cash flow after a $3,128/mo obligation. Total monthly income equals $4,708/mo, and annual cash flow totals $1,913/yr on $210,231 invested. Return on cash invested prints 20.97% in year one, and rental yield reads 8.84% against a $639,000 entry. Equity gained on principal adds $4,123/yr, while 5% annual appreciation compiles into $176,544 by year five. Five-year ROI reaches 109.74% and total cumulative return in cash sums $230,704. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,708/mo property income covering a $3,128/mo payment, not borrower’s personal income.
Single Family
Built in 1992
10 Acres lot
$N/A/sqft
$50 annually 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 |
|---|---|---|
| 2024-12-07 | Listed for sale | $639,000 |
| 2024-10-05 | Contingent | $639,000 |
| 2024-09-30 | Listed for sale | $639,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $529,932 | 10.00% |
| 2023-12-27 | $6906.82 | -11.81% | $481,756 | 10.00% |
| 2022-12-27 | $7831.68 | 10.93% | $437,960 | N/A |
Listed by: Lisa Rasor • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20703391
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.
