








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 1024 Willow Creek Dr, Burleson, TX, 76028 priced at $350,000 pairs $3,270/mo rent with $781/mo cash flow after a $1,713/mo payment. Total monthly income equals $3,270/mo, and annual cash flow comes to $9,374/yr on $116,025 invested. Return on cash invested is 27.99% in year one, and rental yield stands at 11.21% on a $350,000 basis. Equity gained on principal adds $2,258/yr, and 5% annual appreciation accumulates to $96,699 by year five. Five-year ROI measures 147.4% and total cumulative return in cash reaches $171,026. For financing, Ziffy Mortgage’s DSCR program evaluates $3,270/mo property income against a $1,713/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
1.85 Acres 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 |
|---|---|---|
| 2025-01-27 | Price change | $350,000 |
| 2024-12-11 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $249,940 | 10.00% |
| 2023-02-12 | $623.99 | -47.40% | $227,218 | N/A |
| 2022-02-12 | $1186.29 | N/A | $227,218 | N/A |



Listed by: Kathryn Chappell • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20793641
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.