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 121 Everest Ct, Burleson, TX, 76028 generates $3,394/mo in rent and, after a $1,957/mo payment, leaves $450/mo in cash flow. Total monthly income is $3,394/mo, and annual cash flow is $5,399/yr on $132,567 invested. Return on cash invested sits at 23.98% in year one, and rental yield is 10.18% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 126.22% and total cumulative return in cash sums $167,324. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,394/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
7,187 sqft lot
$N/A/sqft
$544 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 |
|---|---|---|
| 2025-01-25 | Price change | $399,900 |
| 2025-01-14 | Listed for sale | $409,900 |
| 2025-01-09 | Listing removed | $3,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $450,894 | 4.16% |
| 2023-02-12 | N/A | N/A | $432,894 | 49.14% |
| 2022-02-12 | $7300.21 | 457.97% | $290,255 | 476.91% |
Listed by: Christina Kingery • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20816355
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.
