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 1013 Destrehan Ct, Burleson, TX, 76028 at $500,000 posts ROI 21.71% with $248/mo cash flow from $4,039/mo rent. Total monthly income equals $4,039/mo, and annual cash flow records $2,979/yr on $165,750 to close. Return on cash invested measures 21.71% and rental yield reads 9.69% at the current $500,000. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 by year five. Five-year ROI prints 114.32% and total cumulative return in cash totals $189,488.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,039/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2017
7,318 sqft lot
$N/A/sqft
$100 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $500,000 |
| 2023-09-22 | Sold | N/A |
| 2023-09-14 | Pending sale | $464,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | N/A | N/A | $484,581 | N/A |
| 2023-04-29 | $11024.22 | -4.63% | $484,581 | 5.44% |
| 2022-04-29 | $11558.92 | 31.38% | $459,581 | 35.84% |
Listed by: Trina West • Local Pro Realty LLC
Mls Name: NTREIS
Mls ID: #20872615
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.
