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 12200 Rolling Ridge Dr, Burleson, TX, 76028 offers a 8.76% rental yield on a $369,000 purchase with $2,695/mo rent. Total monthly income registers $2,695/mo, and a $1,806/mo payment leaves $71/mo available for distribution. Annual cash flow reaches $853/yr on $122,324 to close, and return on cash invested stands at 20.61% in year one. Equity gained on principal adds $2,381/yr while 5% annual appreciation supports $101,948 over five years. Portfolio math shows five-year ROI at 107.82% and total cumulative return in cash at $131,895. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,695/mo property income against a $1,806/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
7,361 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $369,000 |
| 2019-11-21 | Sold | N/A |
| 2019-11-16 | Pending sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $3008.46 | -2.47% | $309,778 | -8.68% |
| 2023-05-23 | $3084.80 | -4.07% | $339,223 | 13.69% |
| 2022-05-23 | $3215.77 | 7.91% | $298,371 | 16.13% |
Listed by: Mike Williamson • TW Realty Group
Mls Name: NTREIS
Mls ID: #20940823
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.
