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% |
Investment property for sale in Cleburne at 804 N Douglas Ave, Cleburne, TX, 76033 listed at $225,000 pairs $1,807/mo rent with a $1,101/mo payment to leave $207/mo cash flow. Total monthly income runs $1,807/mo, and annual cash flow reaches $2,487/yr on $74,588 cash to close. Return on cash invested measures 23.24% in year one, and rental yield registers 9.64% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 121.98% and total cumulative return in cash totals $90,981. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,807/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1973
0.27 Acres 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 |
|---|---|---|
| 2024-07-27 | Price change | $225,000 |
| 2024-07-09 | Listed for sale | $250,000 |
| 2013-10-31 | Listing removed | $82,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $695.88 | -33.84% | $60,605 | 10.00% |
| 2022-08-13 | $1051.75 | -2.50% | $55,095 | 10.00% |
| 2021-08-13 | $1078.77 | 5.44% | $50,086 | 10.00% |
Listed by: Meghan Rainville • Cattell Real Estate Group
Mls Name: NTREIS
Mls ID: #20669512
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.
