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 1117 Hidden Lake Dr, Burleson, TX, 76028 at $349,999 posts ROI 24.53% with $447/mo cash flow from $2,980/mo rent. Total monthly income equals $2,980/mo, and annual cash flow records $5,358/yr on $116,025 to close. Return on cash invested measures 24.53% and rental yield reads 10.22% at the current $349,999. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,698 by year five. Five-year ROI prints 128.99% and total cumulative return in cash totals $149,666.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,980/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2011
7,143 sqft 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 |
|---|---|---|
| 2024-12-14 | Price change | $349,999 |
| 2024-11-04 | Price change | $379,900 |
| 2024-10-07 | Listed for sale | $397,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $371,712 | 10.00% |
| 2023-12-27 | $6346.90 | -10.53% | $337,920 | 10.00% |
| 2022-12-27 | $7094.22 | 3.31% | $307,200 | 10.00% |
Listed by: Pat Evans • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20747798
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.
