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 621 Crockett Dr, Cleburne, TX, 76031 priced at $224,000 pairs $1,890/mo rent with $297/mo cash flow after a $1,096/mo payment. Total monthly income equals $1,890/mo, and annual cash flow comes to $3,570/yr on $74,256 invested. Return on cash invested is 24.72% in year one, and rental yield stands at 10.13% on a $224,000 basis. Equity gained on principal adds $1,445/yr, and 5% annual appreciation accumulates to $61,887 by year five. Five-year ROI measures 129.86% and total cumulative return in cash reaches $96,427. For financing, Ziffy Mortgage’s DSCR program evaluates $1,890/mo property income against a $1,096/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
8,537 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Carmen Murillo-Williams • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #21122236
