PIERCE Plan, Legado, Cleburne, TX, 76033 | $31/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

PIERCE Plan, Legado, Cleburne, TX, 76033 | $31/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3014 sft

1715 Sudbury Dr, Cleburne, TX, 76033

4 Bed
3 Bath
2972 sft

Concept 2972 Plan, Belle Meadows, Cleburne, TX, 76033

4 Bed
4 Bath
3202 sft

Concept 3218 Plan, Belle Meadows, Cleburne, TX, 76033

4 Bed
4 Bath
2954 sft

Concept 3015 Plan, Belle Meadows, Cleburne, TX, 76033

Nearby investment properties with comparable prices

3 Bed
2 Bath
1498 sft

1753 County Road 328, Glen Rose, TX, 76043

3 Bed
2 Bath
1200 sft

3088 S Highway 144 Gln #144, Glen Rose, TX, 76043

3 Bed
2 Bath
1680 sft

1640 County Road 2003, Glen Rose, TX, 76043

3 Bed
2 Bath
2328 sft

1255 County Road 330, Rainbow, TX, 76077

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

Investment property for sale in Cleburne at PIERCE Plan, Legado, Cleburne, TX, 76033 uses $116,022 cash to close to unlock $374/yr annual cash flow and $31/mo monthly cash flow. Total monthly income runs $2,520/mo, and a $1,713/mo payment keeps the spread at $31/mo. Purchase price stands at $349,990, and rental yield measures 8.64% with $2,520/mo rent. Return on cash invested shows 20.23% in year one, and 5% annual appreciation builds toward $96,696 over five years. Five-year ROI reaches 105.81% and total cumulative return in cash records $122,759. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,520/mo property income covering a $1,713/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Pierce plan is an expansive and versatile two-story home, offering 2,398 square feet of thoughtfully designed living space. This plan features four bedrooms, 2.5 bathrooms and a game room, making it ideal for families or roomates who need both ample space and a variety of functional areas. The primary suite is conveniently located on the first floor, while the three additional bedrooms are upstairs, providing a balanced layout that caters to both privacy and communal living. This plan includes a private retreat with a spacious bedroom, a large walk-in closet, and a luxurious ensuite bathroom with hard surface vanity tops. The Pierce plan kitchen is designed with family life and entertaining in mind, featuring name brand stainless steel range and dishwasher, quality cabinetry with hidden hinges, and hard surface countertops. It seamlessly connects to the dining area and family room, ensuring that the main living spaces are open and inviting. Upstairs, the Piercen plan offers three well-sized bedrooms and the game room, providing a perfect space for children, roomates or guests.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76033, Cleburne, TX area.

Housing Distribution

Housing Statistics

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