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 602 Graham St, Cleburne, TX, 76033 offers $1,877/mo rent that, after a $976/mo payment, leaves $459/mo cash flow. Total monthly income is $1,877/mo, and annual cash flow is $5,505/yr on $66,134 cash. Return on cash invested measures 28.23% in year one, and rental yield stands at 11.29% at a $199,500 entry. Equity gained on principal adds $1,287/yr while 5% annual appreciation compounds into $55,118 by year five. Five-year ROI records 148.71% and total cumulative return in cash reaches $98,347. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,877/mo property income versus a $976/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
7,013 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $199,500 |
| 2025-02-21 | Sold | N/A |
| 2025-01-30 | Pending sale | $159,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $133,077 | N/A |
| 2023-07-01 | $2961.32 | -11.08% | $133,077 | N/A |
| 2022-07-01 | $3330.41 | -4.08% | $133,077 | N/A |
Listed by: Gavin Hughes • Coldwell Banker Apex, REALTORS Cleburne
Mls Name: NTREIS
Mls ID: #20972977
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.
