11824 Bellegrove Rd, Burleson, TX, 76028 | 8.25% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1276 sft

109 NE Cindy Ln, Burleson, TX, 76028

3 Bed
2 Bath
1294 sft

6400 Shadydell Dr, Fort Worth, TX, 76135

4 Bed
2 Bath
1667 sft

3013 Yellow Pine Ave, Fort Worth, TX, 76179

3 Bed
2 Bath
1121 sft

1175 Debbie St, Fort Worth, TX, 76115

Nearby investment properties with comparable prices

3 Bed
2 Bath
969 sft

4761 Baytree Dr, Fort Worth, TX, 76137

3 Bed
3 Bath
2220 sft

2901 Broadview Dr, Fort Worth, TX, 76114

3 Bed
2 Bath
1483 sft

6508 Running Creek Dr, Arlington, TX, 76001

3 Bed
3 Bath
2272 sft

1612 Chivalry Ln, Fort Worth, TX, 76140

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,405/mo, and a $1,713/mo payment. Purchase price stands at $350,000, and rental yield measures 8.25% with $2,405/mo rent. Return on cash invested shows 19.04% in year one, and 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 99.42% and total cumulative return in cash records $115,358. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,405/mo property income covering a $1,713/mo payment rather than investor’s personal income.

Single Family

Built in 2015

5,357 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 76028, Burleson, TX area.

Housing Distribution

Housing Statistics

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