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 1022 Saint Andrews Dr, Burleson, TX, 76028 uses $190,491 cash to close to unlock $21,948/yr annual cash flow and $1,829/mo monthly cash flow. Total monthly income runs $5,996/mo, and a $2,834/mo payment keeps the spread at $1,829/mo. Purchase price stands at $579,000, and rental yield measures 12.43% with $5,996/mo rent. Return on cash invested shows 31.58% in year one, and 5% annual appreciation builds toward $159,967 over five years. Five-year ROI reaches 166.73% and total cumulative return in cash records $317,611. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,996/mo property income covering a $2,834/mo payment rather than investor’s personal income.
Single Family
Built in 2017
0.27 Acres lot
$N/A/sqft
$595 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 |
|---|---|---|
| 2024-06-11 | Listed for sale | $579,000 |
| 2024-06-04 | Listing removed | N/A |
| 2024-06-03 | Listed for sale | $579,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7453.73 | -8.80% | $401,432 | 10.00% |
| 2022-08-13 | $8172.99 | 5.23% | $364,938 | 10.00% |
| 2021-08-13 | $7767.14 | -2.06% | $331,762 | 5.03% |
Listed by: Kelly Branham • Texas Realty
Mls Name: NTREIS
Mls ID: #20634157
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.
