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 821 N Wilhite St, Cleburne, TX, 76031 priced at $249,999 converts $2,281/mo rent into $470/mo cash flow after a $1,224/mo obligation. Total monthly income equals $2,281/mo, and annual cash flow totals $5,644/yr on $82,875 invested. Return on cash invested prints 26.72% in year one, and rental yield reads 10.95% against a $249,999 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,070 by year five. Five-year ROI reaches 140.77% and total cumulative return in cash sums $116,662. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,281/mo property income covering a $1,224/mo payment, not borrower’s personal income.
Single Family
Built in 2020
6,359 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76031, Cleburne, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,803 (100%) |
| Owner Occupied HU | 4,313 (63.4%) |
| Renter Occupied HU | 1,900 (27.9%) |
| Vacant Housing Units | 590 ( 8.7%) |
| Median Home Value | $260,172 |
| Average Home Value | $291,506 |
Residential
6,837
Single Family
6,676
Multi-Family
161
Businesses
386
Date | Event | Price |
|---|---|---|
| 2025-02-08 | Price change | $249,999 |
| 2025-01-18 | Price change | $255,000 |
| 2024-10-14 | Price change | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $204,076 | N/A |
| 2023-02-12 | $4541.23 | -11.08% | $204,076 | N/A |
| 2022-02-12 | $5107.26 | -4.08% | $204,076 | N/A |
Listed by: Gina Ulrich • Fathom Realty
Mls Name: NTREIS
Mls ID: #20698157
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.
