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 1120 Hearthstone Dr, Burleson, TX, 76028 generates $2,340/mo in rent and, after a $1,468/mo payment, leaves $187/mo in cash flow. Total monthly income is $2,340/mo, and annual cash flow is $2,244/yr on $99,450 invested. Return on cash invested sits at 22.17% in year one, and rental yield is 9.36% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 116.22% and total cumulative return in cash sums $115,584. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,340/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
8,145 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $300,000 |
| 2020-07-20 | Sold | N/A |
| 2020-07-20 | Pending sale | $224,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | N/A | N/A | $289,069 | 7.93% |
| 2023-04-24 | $4769.34 | -13.15% | $267,831 | 10.00% |
| 2022-04-24 | $5491.68 | 2.45% | $243,483 | 10.00% |
Listed by: Neil Clements • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20893930
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.
