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 2431 Buffalo Run, Burleson, TX, 76028 earns $2,099/mo cash flow from $4,826/mo rent with a $1,774/mo payment. Total monthly income totals $4,826/mo, and annual cash flow totals $25,187/yr on $120,169 capital. ROI tracks 40.87% on current figures, and rental yield reads 15.98% at a $362,500 purchase. Equity gained on principal adds $2,339/yr, and 5% annual appreciation supports $100,152 over five years. Five-year ROI reaches 216.99% and total cumulative return in cash sums $260,750. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,826/mo property income instead of your personal income.
Single Family
Built in 2006
7,274 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 |
|---|---|---|
| 2024-08-09 | Price change | $362,500 |
| 2024-07-26 | Listed for sale | $369,900 |
| 2023-04-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7813.63 | 8.30% | $362,953 | 20.47% |
| 2022-08-13 | $7214.94 | 9.07% | $301,275 | 11.40% |
| 2021-08-13 | $6614.71 | -0.27% | $270,449 | 7.34% |
Listed by: Sarah Liebbe • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20678681
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.
