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 200 SW Moody St, Burleson, TX, 76028 priced at $175,000 converts $1,397/mo rent into $152/mo cash flow after a $857/mo obligation. Total monthly income equals $1,397/mo, and annual cash flow totals $1,825/yr on $58,013 invested. Return on cash invested prints 23.05% in year one, and rental yield reads 9.58% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 121.02% and total cumulative return in cash sums $70,207. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,397/mo property income covering a $857/mo payment, not borrower’s personal income.
Single Family
Built in 1960
9,234 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Susy Saldivar • Susy Saldivar Real Estate
Mls Name: NTREIS
Mls ID: #21083886
