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 116 SW Brushy Mound Rd, Burleson, TX, 76028 generates $3,644/mo in rent and, after a $2,374/mo payment, leaves $195/mo in cash flow. Total monthly income is $3,644/mo, and annual cash flow is $2,339/yr on $160,778 invested. Return on cash invested sits at 21.36% in year one, and rental yield is 9.02% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 111.85% and total cumulative return in cash sums $179,834. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,644/mo property income rather than buyer’s personal income.
Single Family
Built in 1991
0.38 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 |
|---|---|---|
| 2025-01-16 | Price change | $485,000 |
| 2024-11-15 | Price change | $500,000 |
| 2024-08-09 | Price change | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1641.09 | -2.86% | $471,472 | 3.75% |
| 2023-02-13 | $1689.36 | -12.41% | $454,423 | 20.60% |
| 2022-02-13 | $1928.62 | 9.06% | $376,797 | 24.35% |
Listed by: Sharon Hodnett • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20684513
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.
