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 611 E Willingham St, Cleburne, TX, 76031 priced at $169,900 pairs $2,362/mo rent with $1,153/mo cash flow after a $832/mo payment. Total monthly income equals $2,362/mo, and annual cash flow comes to $13,841/yr on $56,322 invested. Return on cash invested is 44.48% in year one, and rental yield stands at 16.68% on a $169,900 basis. Equity gained on principal adds $1,096/yr, and 5% annual appreciation accumulates to $46,940 by year five. Five-year ROI measures 235.88% and total cumulative return in cash reaches $132,854. For financing, Ziffy Mortgage’s DSCR program evaluates $2,362/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
5,793 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76031, Cleburne, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,803 (100%) |
| Owner Occupied HU | 4,313 (63.4%) |
| Renter Occupied HU | 1,900 (27.9%) |
| Vacant Housing Units | 590 ( 8.7%) |
| Median Home Value | $260,172 |
| Average Home Value | $291,506 |
Residential
6,837
Single Family
6,676
Multi-Family
161
Businesses
386
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Listed for sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $751.84 | -38.12% | $81,127 | 10.00% |
| 2022-08-13 | $1214.94 | -7.69% | $73,752 | 10.00% |
| 2021-08-13 | $1316.16 | 6.56% | $67,047 | 10.00% |
Listed by: James Glynn • JG Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20697619
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.
