502 Graham StCleburneTX76033
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Cleburne at 502 Graham St, Cleburne, TX, 76033 priced at $189,998 pairs $1,664/mo rent with $313/mo cash flow after a $930/mo payment. Total monthly income equals $1,664/mo, and annual cash flow comes to $3,754/yr on $62,984 invested. Return on cash invested is 25.87% in year one, and rental yield stands at 10.51% on a $189,998 basis. Equity gained on principal adds $1,226/yr, and 5% annual appreciation accumulates to $52,493 by year five. Five-year ROI measures 136.01% and total cumulative return in cash reaches $85,668. For financing, Ziffy Mortgage’s DSCR program evaluates $1,664/mo property income against a $930/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76033, Cleburne, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
11,708
Single Family
10,362
Multi-Family
1,346
Businesses
1,335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeanie Snodgrass • Blake-Snodgrass Realty LLC
Mls Name: NTREIS
Mls ID: #20665635
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.