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 2521 Pinyon Hills Ct, Burleson, TX, 76028 listed at $399,000 pairs $3,142/mo rent with a $1,953/mo payment to leave $165/mo cash flow. Total monthly income runs $3,142/mo, and annual cash flow reaches $1,986/yr on $132,269 cash to close. Return on cash invested measures 21.41% in year one, and rental yield registers 9.45% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 112.58% and total cumulative return in cash totals $148,910. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,142/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
9,365 sqft lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2024-12-11 | Listed for sale | $399,000 |
| 2024-08-09 | Listing removed | N/A |
| 2024-07-19 | Price change | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $399,727 | 9.05% |
| 2023-12-27 | $7890.79 | -0.26% | $366,538 | 10.95% |
| 2022-12-27 | $7911.29 | 397.63% | $330,353 | 408.24% |
Listed by: Chaska Wilkinson • Monument Realty
Mls Name: NTREIS
Mls ID: #20794312
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.
