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 541 W Heard St, Cleburne, TX, 76033 with 5% annual appreciation on a $115,000 basis while $1,866/mo rent supports operations. Total monthly income totals $1,866/mo and a $563/mo payment preserves $1,048/mo for cash returns. Annual cash flow comes to $12,577/yr on $38,123 deployed, and return on cash invested reaches 52.9% in year one. Equity gained on principal adds $742/yr, and five-year appreciation sums $31,772 alongside rental yield of 19.47%. Five-year ROI measures 281.09% and total cumulative return in cash totals $107,157.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,866/mo property income versus a $563/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
8,189 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 |
|---|---|---|
| 2024-12-12 | Listed for sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $81,211 | 2.24% |
| 2023-12-27 | $303.53 | N/A | $79,432 | 10.00% |
| 2022-12-27 | $303.53 | N/A | $72,211 | 9.81% |
Listed by: Mirian Iraheta • Peak Results Realty
Mls Name: NTREIS
Mls ID: #20796150
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.
