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% |
Rental property for sale in Burleson at 140 McKinley Dr, Burleson, TX, 76028 priced at $800,000 converts $6,842/mo rent into $1,101/mo cash flow after a $3,916/mo obligation. Total monthly income equals $6,842/mo, and annual cash flow totals $13,212/yr on $263,200 invested. Return on cash invested prints 25.08% in year one, and rental yield reads 10.26% against a $800,000 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation compiles into $221,025 by year five. Five-year ROI reaches 131.83% and total cumulative return in cash sums $346,976. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,842/mo property income covering a $3,916/mo payment, not borrower’s personal income.
Single Family
Built in 2020
0.28 Acres lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2024-03-28 | Listed for sale | $800,000 |
| 2022-11-08 | Sold | N/A |
| 2022-09-20 | Pending sale | $839,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $13601.16 | 19.88% | $597,853 | 32.53% |
| 2022-08-14 | $11345.74 | 1.44% | $451,105 | 4.88% |
| 2021-08-14 | $11184.88 | 63.89% | $430,105 | 71.00% |
Listed by: Cassie Spears • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20570789
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.
