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 818 Shady Creek Dr, Cleburne, TX, 76033 offers $5,581/mo rent that, after a $2,545/mo payment, leaves $1,884/mo cash flow. Total monthly income is $5,581/mo, and annual cash flow is $22,603/yr on $171,047 cash. Return on cash invested measures 33.27% in year one, and rental yield stands at 12.88% at a $519,900 entry. Equity gained on principal adds $3,355/yr while 5% annual appreciation compounds into $143,639 by year five. Five-year ROI records 175.71% and total cumulative return in cash reaches $300,544. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,581/mo property income versus a $2,545/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
0.45 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 |
|---|---|---|
| 2024-06-17 | Listed for sale | $519,900 |
| 2024-05-12 | Listing removed | N/A |
| 2024-05-09 | Listed for sale | $529,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3823.53 | -32.29% | $342,816 | 10.00% |
| 2022-08-13 | $5647.24 | N/A | $311,651 | 10.00% |
| 2021-08-13 | $5647.24 | N/A | $283,319 | 10.00% |
Listed by: Gavin Hughes • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20612267
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.
