








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 Burnet at 149 Creekfall Rd, Burnet, TX, 78611 priced at $322,550 converts $2,880/mo rent into $586/mo cash flow after a $1,579/mo obligation. Total monthly income equals $2,880/mo, and annual cash flow totals $7,032/yr on $106,925 invested. Return on cash invested prints 26.49% in year one, and rental yield reads 10.71% against a $322,550 entry. Equity gained on principal adds $2,081/yr, while 5% annual appreciation compiles into $89,115 by year five. Five-year ROI reaches 139.36% and total cumulative return in cash sums $149,016. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,880/mo property income covering a $1,579/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78611, Burnet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,970 (100%) |
| Owner Occupied HU | 5,024 (63.0%) |
| Renter Occupied HU | 1,421 (17.8%) |
| Vacant Housing Units | 1,525 (19.1%) |
| Median Home Value | $359,337 |
| Average Home Value | $468,828 |
Residential
6,767
Single Family
6,650
Multi-Family
117
Businesses
692
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Price change | $322,550 |
| 2025-01-07 | Listed for sale | $321,980 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Online Sales Counselor • D.R. Horton - North Central Texas
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A