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 1225 Summerset Ln, Burleson, TX, 76028 listed at $260,000 pairs $4,326/mo rent with a $1,273/mo payment to leave $2,085/mo cash flow. Total monthly income runs $4,326/mo, and annual cash flow reaches $25,014/yr on $86,190 cash to close. Return on cash invested measures 48.93% in year one, and rental yield registers 19.97% at a $260,000 basis. Equity gained on principal adds $1,678/yr, and annual property appreciation at 5% supports $71,833 by year five. Five-year ROI tracks 261.67% and total cumulative return in cash totals $225,533. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,326/mo property income relative to a $1,273/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2018
2,744 sqft lot
$N/A/sqft
$338 monthly 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 |
|---|---|---|
| 2024-08-29 | Price change | $260,000 |
| 2024-08-14 | Listed for sale | $270,000 |
| 2024-08-07 | Contingent | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4965.20 | -12.75% | $276,533 | 10.00% |
| 2022-08-30 | $5690.64 | 2.58% | $251,394 | 10.00% |
| 2021-08-30 | $5547.33 | -23.10% | $228,540 | -14.04% |
Listed by: Michelle Wiggins • All City Real Estate, Ltd Co
Mls Name: NTREIS
Mls ID: #20641914
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.
