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 1063 Thistle Meade Cir, Burleson, TX, 76028 priced at $349,350 converts $3,037/mo rent into $341/mo cash flow after a $1,710/mo obligation. Total monthly income equals $3,037/mo, and annual cash flow totals $4,091/yr on $115,810 invested. Return on cash invested prints 23.44% in year one, and rental yield reads 10.43% against a $349,350 entry. Equity gained on principal adds $2,254/yr, while 5% annual appreciation compiles into $96,519 by year five. Five-year ROI reaches 123.77% and total cumulative return in cash sums $143,342. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,037/mo property income covering a $1,710/mo payment, not borrower’s personal income.
Single Family
Built in 2003
0.28 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 |
|---|---|---|
| 2024-10-17 | Sold | N/A |
| 2024-07-03 | Listing removed | N/A |
| 2024-05-31 | Listed for sale | $449,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $426,476 | N/A |
| 2023-12-27 | $8340.12 | 38.61% | $426,476 | 36.61% |
| 2022-12-27 | $6017.12 | N/A | $312,184 | 10.00% |
Listed by: Alberto Hernandez • StarCrest Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #72030464
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
