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 1337 Gayle St, Burleson, TX, 76028 offers a 10.13% rental yield on a $320,000 purchase with $2,700/mo rent. Total monthly income registers $2,700/mo, and a $1,566/mo payment leaves $285/mo available for distribution. Annual cash flow reaches $3,420/yr on $106,080 to close, and return on cash invested stands at 23.13% in year one. Equity gained on principal adds $2,065/yr while 5% annual appreciation supports $88,410 over five years. Portfolio math shows five-year ROI at 121.9% and total cumulative return in cash at $129,315. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,700/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
6,577 sqft lot
$N/A/sqft
$75 quarterly 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 |
|---|---|---|
| 2024-11-23 | Listed for sale | $320,000 |
| 2022-03-16 | Sold | N/A |
| 2022-02-20 | Pending sale | $289,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $305,950 | 4.08% |
| 2023-02-12 | $6687.36 | 6.24% | $293,950 | 17.45% |
| 2022-02-12 | $6294.68 | 14.74% | $250,276 | 18.63% |
Listed by: Kim Mclaughlin • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20784487
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.
