








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,355/mo, and a $3,818/mo payment. Purchase price stands at $779,990, and rental yield measures 5.16% with $3,355/mo rent. Return on cash invested shows 9.81% in year one, and 5% annual appreciation builds toward $215,497 over five years. Five-year ROI reaches 49.89% and total cumulative return in cash records $128,017. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,355/mo property income covering a $3,818/mo payment rather than investor’s personal income.
Single Family
Built in 1976
1 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 |
|---|---|---|
| 2024-12-27 | Price change | $779,990 |
| 2024-11-15 | Listed for sale | $799,999 |
| 2023-04-06 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $350,678 | N/A |
| 2023-02-12 | $7977.93 | 174.12% | $350,678 | 13.36% |
| 2022-02-12 | $2910.42 | N/A | $309,341 | 10.00% |



Listed by: April Clements • Fathom Realty
Mls Name: NTREIS
Mls ID: #20778764
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.