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 1167 Rosemary Ct, Burleson, TX, 76028 uses $128,954 cash to close to unlock $9,051/yr annual cash flow and $754/mo monthly cash flow. Total monthly income runs $3,548/mo, and a $1,904/mo payment keeps the spread at $754/mo. Purchase price stands at $389,000, and rental yield measures 10.94% with $3,548/mo rent. Return on cash invested shows 26.93% in year one, and 5% annual appreciation builds toward $107,474 over five years. Five-year ROI reaches 141.8% and total cumulative return in cash records $182,862. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,548/mo property income covering a $1,904/mo payment rather than investor’s personal income.
Single Family
Built in 2012
8,712 sqft lot
$N/A/sqft
$165 semi-annually 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 |
|---|---|---|
| 2024-10-18 | Listed for sale | $389,000 |
| 2012-09-11 | Sold | N/A |
| 2012-07-16 | Listed for sale | $183,165 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1504.37 | -12.44% | $376,529 | 19.17% |
| 2022-10-23 | $1718.14 | 9.06% | $315,955 | 17.04% |
| 2021-10-23 | $1575.44 | 6.82% | $269,953 | 7.74% |
Listed by: Cindy Wade • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20755820
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.
