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 1661 Cedar Elm Way, Burleson, TX, 76028 generates $2,749/mo in rent, after a $2,814/mo payment. Total monthly income is $2,749/mo. Return on cash invested sits at 11.56% in year one, and rental yield is 5.74% on a $574,900 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,834 over five years. Five-year ROI reaches 59.28% and total cumulative return in cash sums $112,119. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,749/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-12-18 | Listed for sale | $574,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-18 | $124.05 | 0.97% | $5,400 | N/A |
| 2023-12-18 | $122.86 | -89.14% | $5,400 | -88.00% |
| 2022-12-18 | $1131.80 | N/A | $45,000 | N/A |
Listed by: N/A • Graham Hart Home Builder
Mls Name: Graham Hart Homes
Mls Provider:
Mls ID: #N/A
