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 118 NE Michael Dr, Burleson, TX, 76028 earns $480/mo cash flow from $2,068/mo rent with a $1,023/mo payment. Total monthly income totals $2,068/mo, and annual cash flow totals $5,764/yr on $69,284 capital. ROI tracks 28.23% on current figures, and rental yield reads 11.87% at a $209,000 purchase. Equity gained on principal adds $1,349/yr, and 5% annual appreciation supports $57,743 over five years. Five-year ROI reaches 149.34% and total cumulative return in cash sums $103,466. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,068/mo property income instead of your personal income.
Single Family
Built in 1964
9,278 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 |
|---|---|---|
| 2025-06-04 | Listed for sale | $209,000 |
| 2016-06-08 | Listing removed | N/A |
| 2016-06-06 | Price change | $40,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | N/A | N/A | $247,157 | 20.00% |
| 2023-06-04 | $4685.68 | -9.55% | $205,964 | N/A |
| 2022-06-04 | $5180.20 | 1.24% | $205,964 | 4.68% |
Listed by: Jennifer Johns • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20956791
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.
