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 1748 Reverie Rd, Burleson, TX, 76028 priced at $396,285 pairs $4,645/mo rent with $1,802/mo cash flow after a $1,940/mo payment. Total monthly income equals $4,645/mo, and annual cash flow comes to $21,619/yr on $131,368 invested. Return on cash invested is 36.37% in year one, and rental yield stands at 14.07% on a $396,285 basis. Equity gained on principal adds $2,557/yr, and 5% annual appreciation accumulates to $109,486 by year five. Five-year ROI measures 192.39% and total cumulative return in cash reaches $252,745. For financing, Ziffy Mortgage’s DSCR program evaluates $4,645/mo property income against a $1,940/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,734 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2025-05-31 | Listed for sale | $396,285 |
| 2024-10-29 | Listing removed | $429,735 |
| 2024-05-31 | Listed for sale | $429,735 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20952828
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.
