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 245 Prairie Oak Ct, Burleson, TX, 76028 generates $3,967/mo in rent and, after a $2,374/mo payment, leaves $518/mo in cash flow. Total monthly income is $3,967/mo, and annual cash flow is $6,215/yr on $160,778 invested. Return on cash invested sits at 23.77% in year one, and rental yield is 9.82% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 124.77% and total cumulative return in cash sums $200,606. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,967/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
7,013 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kaylan Baucom • HomeSmart
Mls Name: NTREIS
Mls ID: #21055213
