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 1032 Morningside Dr, Burleson, TX, 76028 listed at $445,500 pairs $3,346/mo rent with a $2,181/mo payment to leave $132/mo cash flow. Total monthly income runs $3,346/mo, and annual cash flow reaches $1,590/yr on $147,683 cash to close. Return on cash invested measures 20.99% in year one, and rental yield registers 9.01% at a $445,500 basis. Equity gained on principal adds $2,875/yr, and annual property appreciation at 5% supports $123,083 by year five. Five-year ROI tracks 109.97% and total cumulative return in cash totals $162,405. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,346/mo property income relative to a $2,181/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
0.29 Acres lot
$N/A/sqft
$540 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $445,500 |
| 2011-06-13 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | N/A | N/A | $416,405 | 10.00% |
| 2023-04-15 | $6966.68 | -8.12% | $378,550 | 11.24% |
| 2022-04-15 | $7582.62 | 16.22% | $340,286 | 21.12% |
Listed by: Lois Jockers • Nelson Realty
Mls Name: NTREIS
Mls ID: #20900599
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.
