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 205 Cedar Ln, Burleson, TX, 76028 offers $3,929/mo rent that, after a $2,545/mo payment, leaves $232/mo cash flow. Total monthly income is $3,929/mo, and annual cash flow is $2,779/yr on $171,047 cash. Return on cash invested measures 21.68% in year one, and rental yield stands at 9.07% at a $519,900 entry. Equity gained on principal adds $3,355/yr while 5% annual appreciation compounds into $143,639 by year five. Five-year ROI records 113.56% and total cumulative return in cash reaches $194,248. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,929/mo property income versus a $2,545/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
0.90 Acres 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 |
|---|---|---|
| 2024-08-02 | Price change | $519,900 |
| 2024-06-27 | Price change | $534,900 |
| 2024-06-06 | Price change | $544,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2835.99 | -22.03% | $243,165 | 10.00% |
| 2022-08-13 | $3637.39 | -6.59% | $221,059 | 1.68% |
| 2021-08-13 | $3894.20 | 6.96% | $217,414 | 10.00% |
Listed by: Marc Mackey • Real
Mls Name: NTREIS
Mls ID: #20627451
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.
