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 217 NE Rosamond St, Burleson, TX, 76028 priced at $340,000 converts $2,718/mo rent into $300/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,718/mo, and annual cash flow totals $3,604/yr on $112,710 invested. Return on cash invested prints 23.11% in year one, and rental yield reads 9.59% against a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,936 by year five. Five-year ROI reaches 121.22% and total cumulative return in cash sums $136,626. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,718/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 1979
0.27 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 |
|---|---|---|
| 2025-05-27 | Listed for sale | $340,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-07-31 | Listing removed | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $1514.92 | -3.79% | $314,116 | -0.02% |
| 2023-05-27 | $1574.52 | 7.97% | $314,169 | 24.65% |
| 2022-05-27 | $1458.33 | 7.00% | $252,045 | 7.93% |
Listed by: Jeff Smith • Peak Point Real Estate
Mls Name: NTREIS
Mls ID: #20947401
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.
