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 1220 Berkeley Dr, Burleson, TX, 76028 earns $762/mo cash flow from $4,754/mo rent with a $2,719/mo payment. Total monthly income totals $4,754/mo, and annual cash flow totals $9,147/yr on $182,778 capital. ROI tracks 25.06% on current figures, and rental yield reads 10.27% at a $555,555 purchase. Equity gained on principal adds $3,585/yr, and 5% annual appreciation supports $153,490 over five years. Five-year ROI reaches 131.79% and total cumulative return in cash sums $240,878. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,754/mo property income instead of your personal income.
Single Family
Built in 2007
9,975 sqft lot
$N/A/sqft
$495 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 |
|---|---|---|
| 2025-06-25 | Listed for sale | $555,555 |
| 2011-10-14 | Listing removed | $234,500 |
| 2011-08-25 | Listed for sale | $234,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | N/A | N/A | $478,857 | 6.70% |
| 2023-06-25 | $8842.73 | -8.17% | $448,806 | 10.00% |
| 2022-06-25 | $9629.56 | 4.11% | $408,005 | 10.00% |
Listed by: Anthony Gulley • Perk Real Estate LLC
Mls Name: NTREIS
Mls ID: #20981344
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.
