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% |
Investment property for sale in Burleson at 1009 Wasatch Ct, Burleson, TX, 76028 earns $5/mo cash flow from $4,024/mo rent with a $2,740/mo payment. Total monthly income totals $4,024/mo, and annual cash flow totals $65/yr on $184,207 capital. ROI tracks 20.1% on current figures, and rental yield reads 8.62% at a $559,900 purchase. Equity gained on principal adds $3,613/yr, and 5% annual appreciation supports $154,690 over five years. Five-year ROI reaches 105.13% and total cumulative return in cash sums $193,654. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,024/mo property income instead of your personal income.
Single Family
Built in 2024
6,534 sqft lot
$N/A/sqft
$450 annually HOA
Neighborhood data shown for ZIP Code: 76028, Burleson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,370 (100%) |
| Owner Occupied HU | 21,837 (69.6%) |
| Renter Occupied HU | 8,282 (26.4%) |
| Vacant Housing Units | 1,251 ( 4.0%) |
| Median Home Value | $356,961 |
| Average Home Value | $396,432 |
Residential
31,056
Single Family
27,405
Multi-Family
3,651
Businesses
1,604
Date | Event | Price |
|---|---|---|
| 2025-01-08 | Price change | $559,900 |
| 2024-11-14 | Listed for sale | $565,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $78,000 | 20.00% |
| 2023-02-12 | $1478.76 | -9.55% | $65,000 | N/A |
| 2022-02-12 | $1634.82 | 129.08% | $65,000 | 136.85% |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20778177
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.
