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 704 Graham St, Cleburne, TX, 76033 priced at $200,000 converts $1,831/mo rent into $409/mo cash flow after a $979/mo obligation. Total monthly income equals $1,831/mo, and annual cash flow totals $4,904/yr on $66,300 invested. Return on cash invested prints 27.31% in year one, and rental yield reads 10.99% against a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation compiles into $55,256 by year five. Five-year ROI reaches 143.72% and total cumulative return in cash sums $95,288. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,831/mo property income covering a $979/mo payment, not borrower’s personal income.
Single Family
Built in 1995
6,011 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Rush Kittle • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #21110241
