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 1728 River Bnd, Burleson, TX, 76028 priced at $447,850 pairs $5,002/mo rent with $1,817/mo cash flow after a $2,192/mo payment. Total monthly income equals $5,002/mo, and annual cash flow comes to $21,807/yr on $148,462 invested. Return on cash invested is 34.6% in year one, and rental yield stands at 13.4% on a $447,850 basis. Equity gained on principal adds $2,890/yr, and 5% annual appreciation accumulates to $123,733 by year five. Five-year ROI measures 182.84% and total cumulative return in cash reaches $271,443. For financing, Ziffy Mortgage’s DSCR program evaluates $5,002/mo property income against a $2,192/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
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 |
|---|---|---|
| 2023-11-14 | Listed for sale | $447,850 |
| 2023-10-31 | Sold | N/A |
| 2023-10-30 | Pending sale | $427,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Silver Leaf Homes
Mls Name: Silver Leaf Communities
Mls Provider:
Mls ID: #N/A
