Madison - B1 Plan, Villages of Mayfield, Cleburne, TX, 76031 | $1,046/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Madison - B1 Plan, Villages of Mayfield, Cleburne, TX, 76031 | $1,046/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
1804 sft

Madison - A1 Plan, Villages of Mayfield, Cleburne, TX, 76031

3 Bed
1 Bath
1374 sft

1601 Granbury St, Cleburne, TX, 76033

4 Bed
2 Bath
2281 sft

2387 County Road 407, Nemo, TX, 76070

3 Bed
3 Bath
2036 sft

8911 Magnolia Vale Dr, Granbury, TX, 76049

Nearby investment properties with comparable prices

4 Bed
2 Bath
1804 sft

Monroe - B1 Plan, Villages of Mayfield, Cleburne, TX, 76031

3 Bed
2 Bath
1350 sft

609 Colorado St, Cleburne, TX, 76031

3 Bed
3 Bath
1600 sft

836 Eagles Nest Dr, Cleburne, TX, 76031

Motivated Seller+ 1 more

3 Bed
2 Bath
1420 sft

1106 Center St, Cleburne, TX, 76033

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Total monthly income equals $2,845/mo, and annual cash flow totals $12,554/yr on $83,866 invested. Return on cash invested prints 34.88% in year one, and rental yield reads 13.49% against a $252,990 entry. Equity gained on principal adds $1,633/yr, while 5% annual appreciation compiles into $69,896 by year five. Five-year ROI reaches 184.38% and total cumulative return in cash sums $154,633. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,845/mo property income covering a $1,238/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

SELLER Paid Closing Costs and SELLER paid Realtor Commission! With NHC you not only get More Space for Less Money - but now we want to offset your out of pocket costs too! With National Home Corp, you really do get More For Less... NO B.S. Payments as low as $1443 with NO MONEY DOWN in select communities. Terms and conditions apply. Up to 3.5% Closing Cost contribution when you use NHC Mortgage and our preferred Title Company As Americas Affordable Builder we are here to provide opportunities for home ownership at the best price! Visit our website for more information on available homes and contact us for incentives! NHC is providing you the LOWEST Price and Price per Square Foot! And now, we want to provide closing costs to help lower your out of pocket costs and/ or buy down your interest rate. CALL OR VISIT TODAY! Main Photo is rendering of the floorplan. Actual elevation style and color can be provided by sales team or viewed on the website. HOW TO BUY in 4 easy steps! And we mean EASY! Pick your home! - don't stress about the financing yet, pick it and put a ring? Oops, contract? on it! Only $95 dollars down when you finance with NHC Mortgage, AND you get a financing contingency. So pay your deposit and write your contract, this protects you and your home for up to 14 days! If you don't qualify, we'll refund the $95. The remainder of the deposit isn't due until you have your pre-qualification! Apply for your loan within 3 days of writing your

Neighborhood Data

Neighborhood data shown for ZIP Code: 76031, Cleburne, TX area.

Housing Distribution

Housing Statistics

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