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 1413 Krista Dr, Burleson, TX, 76028 priced at $305,000 converts $2,666/mo rent into $262/mo cash flow after a $1,493/mo obligation. Total monthly income equals $2,666/mo, and annual cash flow totals $3,148/yr on $101,108 invested. Return on cash invested prints 23.02% in year one, and rental yield reads 10.49% against a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation compiles into $84,266 by year five. Five-year ROI reaches 121.78% and total cumulative return in cash sums $123,130. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,666/mo property income covering a $1,493/mo payment, not borrower’s personal income.
Single Family
Built in 2006
7,230 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 |
|---|---|---|
| 2025-01-27 | Listed for sale | $305,000 |
| 2024-12-10 | Listing removed | $305,000 |
| 2024-11-22 | Price change | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $322,163 | -6.98% |
| 2023-02-12 | $7879.46 | 4.13% | $346,350 | 15.12% |
| 2022-02-12 | $7566.65 | 29.51% | $300,849 | 33.91% |
Listed by: Bridgette Murphey • Atlas Real Estate of TX, LLC
Mls Name: NTREIS
Mls ID: #20828076
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.
