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 805 Durango Ln, Cleburne, TX, 76033 priced at $345,000 converts $2,744/mo rent into $139/mo cash flow after a $1,689/mo obligation. Total monthly income equals $2,744/mo, and annual cash flow totals $1,673/yr on $114,368 invested. Return on cash invested prints 21.37% in year one, and rental yield reads 9.54% against a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation compiles into $95,317 by year five. Five-year ROI reaches 112.48% and total cumulative return in cash sums $128,644. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,744/mo property income covering a $1,689/mo payment, not borrower’s personal income.
Single Family
Built in 2022
7,013 sqft lot
$N/A/sqft
$375 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 |
|---|---|---|
| 2024-07-09 | Price change | $345,000 |
| 2024-06-27 | Listed for sale | $350,000 |
| 2022-09-12 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $296,297 | -7.96% |
| 2023-12-27 | $7163.69 | 778.05% | $321,926 | 887.50% |
| 2022-12-27 | $815.86 | N/A | $32,600 | N/A |
Listed by: Nancy Davis • Real
Mls Name: NTREIS
Mls ID: #20656875
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.
