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 1012 Tara Dr, Burleson, TX, 76028 at $405,000 posts ROI 25.66% with $643/mo cash flow from $3,589/mo rent. Total monthly income equals $3,589/mo, and annual cash flow records $7,720/yr on $134,258 to close. Return on cash invested measures 25.66% and rental yield reads 10.63% at the current $405,000. Equity gained on principal adds $2,613/yr, and 5% annual appreciation supports $111,894 by year five. Five-year ROI prints 135.12% and total cumulative return in cash totals $181,406.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,589/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2012
8,407 sqft lot
$N/A/sqft
$495 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 |
|---|---|---|
| 2025-04-12 | Listed for sale | $405,000 |
| 2019-05-20 | Listing removed | $295,000 |
| 2019-04-12 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-13 | N/A | N/A | $400,319 | 8.83% |
| 2023-04-13 | $7020.32 | -9.74% | $367,839 | 10.00% |
| 2022-04-13 | $7778.30 | 3.58% | $334,399 | 10.00% |
Listed by: Shana Beaty • Key Real Estate Texas LLC
Mls Name: NTREIS
Mls ID: #20763151
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.
