








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Burleson at 129 Ranchway Dr, Burleson, TX, 76028 priced at $825,000 converts $5,574/mo rent into after a $4,038/mo obligation. Total monthly income equals $5,574/mo. Return on cash invested prints 18.32% in year one, and rental yield reads 8.11% against a $825,000 entry. Equity gained on principal adds $5,324/yr, while 5% annual appreciation compiles into $227,932 by year five. Five-year ROI reaches 95.67% and total cumulative return in cash sums $259,677. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,574/mo property income covering a $4,038/mo payment, not borrower’s personal income.
Single Family
Built in 2005
1.60 Acres lot
$N/A/sqft
$595 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 |
|---|---|---|
| 2025-03-24 | Listed for sale | $825,000 |
| 2021-06-30 | Sold | N/A |
| 2021-05-27 | Pending sale | $699,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | N/A | N/A | $795,845 | 10.00% |
| 2023-03-24 | $14308.08 | -5.66% | $723,495 | 10.00% |
| 2022-03-24 | $15166.90 | 20.11% | $657,723 | 27.39% |



Listed by: Brittany Elkins • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20879335
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.