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% |
Total monthly income runs $2,303/mo, and a $1,737/mo payment. Purchase price stands at $354,900, and rental yield measures 7.79% with $2,303/mo rent. Return on cash invested shows 17.66% in year one, and 5% annual appreciation builds toward $98,052 over five years. Five-year ROI reaches 92.01% and total cumulative return in cash records $108,244. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,303/mo property income covering a $1,737/mo payment rather than investor’s personal income.
Single Family
Built in 2005
7,013 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-07-03 | Listed for sale | $354,900 |
| 2017-01-26 | Sold | N/A |
| 2016-12-03 | Pending sale | $177,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | N/A | N/A | $302,536 | 10.00% |
| 2023-07-03 | $4931.44 | -12.82% | $275,033 | 10.00% |
| 2022-07-03 | $5656.34 | 2.56% | $250,030 | 10.00% |
Listed by: Ethan Garrett • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #20989205
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.
