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 11913 Bellegrove Rd, Burleson, TX, 76028 listed at $350,000 pairs $2,734/mo rent with a $1,713/mo payment to leave $195/mo cash flow. Total monthly income runs $2,734/mo, and annual cash flow reaches $2,342/yr on $116,025 cash to close. Return on cash invested measures 21.93% in year one, and rental yield registers 9.37% at a $350,000 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,699 by year five. Five-year ROI tracks 115.09% and total cumulative return in cash totals $133,538. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,734/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
5,488 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-05-27 | Listed for sale | $350,000 |
| 2016-07-21 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $1420.34 | -0.89% | $341,793 | -2.20% |
| 2023-05-27 | $1433.12 | -10.89% | $349,466 | 18.47% |
| 2022-05-27 | $1608.31 | 8.86% | $294,976 | 32.87% |
Listed by: Claudia Fernandez • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #20948059
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.
