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 237 NW Jayellen Ave, Burleson, TX, 76028 offers $2,190/mo rent that, after a $1,072/mo payment, leaves $602/mo cash flow. Total monthly income is $2,190/mo, and annual cash flow is $7,227/yr on $72,599 cash. Return on cash invested measures 29.86% in year one, and rental yield stands at 12% at a $219,000 entry. Equity gained on principal adds $1,413/yr while 5% annual appreciation compounds into $60,506 by year five. Five-year ROI records 157.67% and total cumulative return in cash reaches $114,465. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,190/mo property income versus a $1,072/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1962
7,797 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 |
|---|---|---|
| 2025-05-15 | Listed for sale | $219,000 |
| 2025-05-02 | Listing removed | $221,000 |
| 2025-04-18 | Price change | $221,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | N/A | N/A | $193,811 | 10.24% |
| 2023-05-15 | $3999.70 | 1.85% | $175,811 | 12.60% |
| 2022-05-15 | $3927.03 | 62.46% | $156,138 | 67.98% |
Listed by: Gene Monroe • Welcome Home Residential, PLLC
Mls Name: NTREIS
Mls ID: #20936516
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.
