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 103 McCullar Rd, Burleson, TX, 76028 earns $1,018/mo cash flow from $3,755/mo rent with a $1,884/mo payment. Total monthly income totals $3,755/mo, and annual cash flow totals $12,211/yr on $127,628 capital. ROI tracks 29.48% on current figures, and rental yield reads 11.7% at a $385,000 purchase. Equity gained on principal adds $2,484/yr, and 5% annual appreciation supports $106,368 over five years. Five-year ROI reaches 155.35% and total cumulative return in cash sums $198,274. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,755/mo property income instead of your personal income.
Single Family
Built in 1972
0.92 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kelly Taber • eXp Realty
Mls Name: NTREIS
Mls ID: #21130451
