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 1108 Mourning Dove Dr, Burleson, TX, 76028 generates $2,454/mo in rent and, after a $1,444/mo payment, leaves $175/mo in cash flow. Total monthly income is $2,454/mo, and annual cash flow is $2,095/yr on $97,793 invested. Return on cash invested sits at 22.05% in year one, and rental yield is 9.98% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 116.37% and total cumulative return in cash sums $113,798. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,454/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
7,013 sqft lot
$N/A/sqft
$60 quarterly 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $295,000 |
| 2017-11-06 | Listing removed | $1,645 |
| 2017-11-02 | Price change | $1,645 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | N/A | N/A | $313,750 | 4.43% |
| 2023-04-29 | $6834.94 | -1.42% | $300,437 | 8.98% |
| 2022-04-29 | $6933.71 | 19.36% | $275,683 | 23.41% |
Listed by: Carol Spratt • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20918698
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.
