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 1412 Dandelion Trl, Burleson, TX, 76028 priced at $290,000 pairs $2,470/mo rent with $408/mo cash flow after a $1,419/mo payment. Total monthly income equals $2,470/mo, and annual cash flow comes to $4,898/yr on $96,135 invested. Return on cash invested is 25% in year one, and rental yield stands at 10.22% on a $290,000 basis. Equity gained on principal adds $1,871/yr, and 5% annual appreciation accumulates to $80,122 by year five. Five-year ROI measures 131.41% and total cumulative return in cash reaches $126,328. For financing, Ziffy Mortgage’s DSCR program evaluates $2,470/mo property income against a $1,419/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
6,882 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 |
|---|---|---|
| 2025-03-27 | Listed for sale | $290,000 |
| 2024-12-04 | Listing removed | $2,005 |
| 2024-11-24 | Listed for rent | $2,005 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-27 | $1253.93 | -7.33% | $260,000 | -3.70% |
| 2023-03-27 | $1353.16 | 1.68% | $270,000 | 17.39% |
| 2022-03-27 | $1330.78 | 30.74% | $230,000 | 31.87% |
Listed by: Bridgette Murphey • Atlas Real Estate of TX, LLC
Mls Name: NTREIS
Mls ID: #20884335
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.
