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 1217 Teton Dr, Burleson, TX, 76028 listed at $427,000 pairs $4,553/mo rent with a $2,090/mo payment to leave $1,491/mo cash flow. Total monthly income runs $4,553/mo, and annual cash flow reaches $17,898/yr on $141,551 cash to close. Return on cash invested measures 32.55% in year one, and rental yield registers 12.8% at a $427,000 basis. Equity gained on principal adds $2,755/yr, and annual property appreciation at 5% supports $117,972 by year five. Five-year ROI tracks 171.94% and total cumulative return in cash totals $243,381. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,553/mo property income relative to a $2,090/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
8,842 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2024-07-31 | Listed for sale | $427,000 |
| 2024-07-22 | Contingent | $427,000 |
| 2024-07-11 | Price change | $427,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-08-14 | $5825.34 | -21.40% | $229,970 | -15.76% |
| 2018-08-14 | $7411.82 | 19.46% | $272,987 | N/A |
| 2017-08-14 | $6204.29 | 16.31% | $272,987 | 29.99% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20618846
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.
