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% |
Investment property for sale in Burleson at 226 NW Suzanne Ter, Burleson, TX, 76028 with 5% annual appreciation on a $270,000 basis while $2,100/mo rent supports operations. Total monthly income totals $2,100/mo and a $1,322/mo payment preserves $101/mo for cash returns. Annual cash flow comes to $1,214/yr on $89,505 deployed, and return on cash invested reaches 21.27% in year one. Equity gained on principal adds $1,742/yr, and five-year appreciation sums $74,596 alongside rental yield of 9.33%. Five-year ROI measures 111.76% and total cumulative return in cash totals $100,033.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,100/mo property income versus a $1,322/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1969
9,931 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 |
|---|---|---|
| 2024-10-09 | Listed for sale | $270,000 |
| 2022-06-06 | Sold | N/A |
| 2022-05-10 | Pending sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $256,276 | 7.55% |
| 2023-10-23 | $5420.78 | 43.72% | $238,276 | 36.08% |
| 2022-10-23 | $3771.70 | 0.75% | $175,097 | 10.00% |
Listed by: Amber Williams • RJ Williams & Company RE
Mls Name: NTREIS
Mls ID: #20750532
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.
