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 104 Ranchway Dr, Burleson, TX, 76028 priced at $749,000 converts $2,749/mo rent into after a $3,666/mo obligation. Total monthly income equals $2,749/mo. Return on cash invested prints 7.13% in year one, and rental yield reads 4.4% against a $749,000 entry. Equity gained on principal adds $4,833/yr, while 5% annual appreciation compiles into $206,935 by year five. Five-year ROI reaches 35.66% and total cumulative return in cash sums $87,880. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,749/mo property income covering a $3,666/mo payment, not borrower’s personal income.
Single Family
Built in 2003
6.99 Acres lot
$N/A/sqft
$656 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 |
|---|---|---|
| 2024-06-24 | Price change | $749,000 |
| 2024-04-23 | Price change | $799,000 |
| 2024-02-29 | Listed for sale | $830,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $12705.06 | -6.13% | $648,170 | 10.00% |
| 2022-08-13 | $13534.69 | 6.13% | $589,245 | 10.00% |
| 2021-08-13 | $12752.86 | 2.55% | $535,677 | 10.00% |
Listed by: Cody Lee • League Real Estate
Mls Name: NTREIS
Mls ID: #20548343
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.
