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 12104 Rolling Ridge Dr, Burleson, TX, 76028 uses $94,444 cash to close to unlock $3,282/yr annual cash flow and $273/mo monthly cash flow. Total monthly income runs $2,299/mo, and a $1,394/mo payment keeps the spread at $273/mo. Purchase price stands at $284,900, and rental yield measures 9.68% with $2,299/mo rent. Return on cash invested shows 23.38% in year one, and 5% annual appreciation builds toward $78,713 over five years. Five-year ROI reaches 122.7% and total cumulative return in cash records $115,883. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,299/mo property income covering a $1,394/mo payment rather than investor’s personal income.
Single Family
Built in 2005
5,749 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 |
|---|---|---|
| 2025-02-27 | Listed for sale | $284,900 |
| 2025-02-24 | Listing removed | $1,950 |
| 2025-02-03 | Price change | $1,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-27 | $2451.04 | -26.27% | $207,455 | -25.09% |
| 2023-02-27 | $3324.33 | 20.97% | $276,943 | 32.83% |
| 2022-02-27 | $2748.02 | -1.99% | $208,500 | N/A |
Listed by: Ralph Cornett • CCS Realty Group
Mls Name: NTREIS
Mls ID: #20852820
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.
