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 7812 Retreat Blvd, Cleburne, TX, 76033 generates $4,160/mo in rent and, after a $2,496/mo payment, leaves $434/mo in cash flow. Total monthly income is $4,160/mo, and annual cash flow is $5,202/yr on $167,790 invested. Return on cash invested sits at 23.16% in year one, and rental yield is 9.79% on a $510,000 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 121.73% and total cumulative return in cash sums $204,255. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,160/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
0.47 Acres lot
$N/A/sqft
$600 semi-annually 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 |
|---|---|---|
| 2024-10-14 | Price change | $510,000 |
| 2024-09-30 | Listed for sale | $545,000 |
| 2024-09-07 | Listing removed | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | N/A | N/A | $377,402 | 10.00% |
| 2023-10-16 | $4439.09 | -22.42% | $343,093 | N/A |
| 2022-10-16 | $5721.88 | -3.72% | $343,093 | N/A |
Listed by: Amanda Carlton • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20647030
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.
