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% |
Rental property for sale in Burleson at 1021 Bandon Dunes Dr, Burleson, TX, 76028 priced at $709,900 converts $2,749/mo rent into after a $3,475/mo obligation. Total monthly income equals $2,749/mo. Return on cash invested prints 8.07% in year one, and rental yield reads 4.65% against a $709,900 entry. Equity gained on principal adds $4,581/yr, while 5% annual appreciation compiles into $196,132 by year five. Five-year ROI reaches 40.64% and total cumulative return in cash sums $94,924. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,749/mo property income covering a $3,475/mo payment, not borrower’s personal income.
Single Family
Built in 2024
8,319 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-01-29 | Price change | $709,900 |
| 2024-09-23 | Price change | $719,900 |
| 2024-08-10 | Listed for sale | $760,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Rob Sandefur • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20691449
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.
