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 1432 Keith Ct, Burleson, TX, 76028 priced at $299,900 converts $2,555/mo rent into $397/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,555/mo, and annual cash flow totals $4,767/yr on $99,417 invested. Return on cash invested prints 24.7% in year one, and rental yield reads 10.22% against a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation compiles into $82,857 by year five. Five-year ROI reaches 129.91% and total cumulative return in cash sums $129,148. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,555/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 2008
9,931 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 |
|---|---|---|
| 2025-04-08 | Listed for sale | $299,900 |
| 2020-09-18 | Sold | N/A |
| 2020-09-08 | Pending sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-08 | N/A | N/A | $270,712 | 10.00% |
| 2023-04-08 | $4279.77 | -14.32% | $246,102 | 10.00% |
| 2022-04-08 | $4994.85 | 2.08% | $223,729 | 10.00% |
Listed by: Becky Elliott • Key 2 Your Move Real Estate
Mls Name: NTREIS
Mls ID: #20896579
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.
