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 Timber Ridge Cir, Burleson, TX, 76028 priced at $365,900 pairs $3,162/mo rent with $560/mo cash flow after a $1,791/mo payment. Total monthly income equals $3,162/mo, and annual cash flow comes to $6,719/yr on $121,296 invested. Return on cash invested is 25.45% in year one, and rental yield stands at 10.37% on a $365,900 basis. Equity gained on principal adds $2,361/yr, and 5% annual appreciation accumulates to $101,091 by year five. Five-year ROI measures 133.75% and total cumulative return in cash reaches $162,230. For financing, Ziffy Mortgage’s DSCR program evaluates $3,162/mo property income against a $1,791/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1987
0.54 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 |
|---|---|---|
| 2025-08-21 | Pending sale | $399,900 |
| 2025-08-14 | Contingent | $399,900 |
| 2025-06-16 | Listed for sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $979.15 | -58.92% | $370,487 | -0.69% |
| 2023-10-28 | $2383.63 | -2.69% | $373,062 | 7.12% |
| 2022-10-28 | $2449.49 | 2.82% | $348,269 | 34.30% |
Listed by: Donna Trimble • Wethington Agency
Mls Name: NTREIS
Mls ID: #20969349
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.
