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 Yosemite Way, Burleson, TX, 76028 earns $1,516/mo cash flow from $5,860/mo rent with a $2,937/mo payment. Total monthly income totals $5,860/mo, and annual cash flow totals $18,186/yr on $197,400 capital. ROI tracks 29.27% on current figures, and rental yield reads 11.72% at a $600,000 purchase. Equity gained on principal adds $3,872/yr, and 5% annual appreciation supports $165,769 over five years. Five-year ROI reaches 154.41% and total cumulative return in cash sums $304,812. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,860/mo property income instead of your personal income.
Single Family
Built in 2015
0.40 Acres lot
$N/A/sqft
$726 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 |
|---|---|---|
| 2024-05-28 | Price change | $600,000 |
| 2024-05-17 | Listed for sale | $622,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $10164.93 | -7.36% | $507,550 | 10.00% |
| 2022-08-14 | $10972.73 | 4.38% | $461,409 | 10.00% |
| 2021-08-14 | $10512.28 | -4.15% | $419,463 | N/A |
Listed by: Danny McElroy • MCELROY TEAM REALTY
Mls Name: NTREIS
Mls ID: #20611293
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.
