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 703 E Willingham St, Cleburne, TX, 76031 offers $1,829/mo rent that, after a $1,129/mo payment, leaves $189/mo cash flow. Total monthly income is $1,829/mo, and annual cash flow is $2,263/yr on $76,477 cash. Return on cash invested measures 22.87% in year one, and rental yield stands at 9.51% at a $230,700 entry. Equity gained on principal adds $1,489/yr while 5% annual appreciation compounds into $63,738 by year five. Five-year ROI records 119.94% and total cumulative return in cash reaches $91,726. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,829/mo property income versus a $1,129/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,098 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $230,700 |
| 2024-09-02 | Sold | N/A |
| 2024-08-25 | Pending sale | $30,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | N/A | N/A | $23,500 | N/A |
| 2023-04-15 | $522.95 | -11.08% | $23,500 | N/A |
| 2022-04-15 | $588.12 | -4.08% | $23,500 | N/A |
Listed by: Salena Green • Webb Kirkpatrick Real Estate, Inc
Mls Name: NTREIS
Mls ID: #20903929
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.
