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 103 SW Murphy Rd, Burleson, TX, 76028 offers $1,912/mo rent that, after a $1,046/mo payment, leaves $392/mo cash flow. Total monthly income is $1,912/mo, and annual cash flow is $4,705/yr on $70,875 cash. Return on cash invested measures 26.55% in year one, and rental yield stands at 10.73% at a $213,800 entry. Equity gained on principal adds $1,380/yr while 5% annual appreciation compounds into $59,069 by year five. Five-year ROI records 139.71% and total cumulative return in cash reaches $99,021. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,912/mo property income versus a $1,046/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
8,015 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 |
|---|---|---|
| 2017-11-16 | Listing removed | $130,000 |
| 2017-10-20 | Pending sale | $130,000 |
| 2017-10-14 | Listed for sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | N/A | N/A | $170,392 | 10.00% |
| 2023-10-09 | $791.29 | -19.27% | $154,902 | 10.00% |
| 2022-10-09 | $980.14 | N/A | $140,820 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
