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% |
Investment property for sale in Burleson at 1553 Reverie Rd, Burleson, TX, 76028 earns $882/mo cash flow from $4,366/mo rent with a $2,398/mo payment. Total monthly income totals $4,366/mo, and annual cash flow totals $10,585/yr on $162,402 capital. ROI tracks 26.43% on current figures, and rental yield reads 10.69% at a $489,900 purchase. Equity gained on principal adds $3,161/yr, and 5% annual appreciation supports $135,350 over five years. Five-year ROI reaches 139.03% and total cumulative return in cash sums $225,785. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,366/mo property income instead of your personal income.
Single Family
Built in 2023
10,672 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 |
|---|---|---|
| 2024-08-11 | Price change | $489,900 |
| 2024-07-25 | Price change | $499,900 |
| 2024-07-02 | Price change | $504,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Emily Preston • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20598899
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.
