








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 2532 Willow Oak Ln, Burleson, TX, 76028 priced at $254,000 pairs $1,100/mo rent with after a $1,243/mo payment. Total monthly income equals $1,100/mo. Return on cash invested is 9.85% in year one, and rental yield stands at 5.2% on a $254,000 basis. Equity gained on principal adds $1,639/yr, and 5% annual appreciation accumulates to $70,176 by year five. Five-year ROI measures 50.09% and total cumulative return in cash reaches $42,174. For financing, Ziffy Mortgage’s DSCR program evaluates $1,100/mo property income against a $1,243/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1997
0.46 Acres 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 |
|---|---|---|
| 2025-01-30 | Price change | $254,000 |
| 2025-01-15 | Listed for sale | $255,000 |
| 2024-04-04 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $122,870 | 10.00% |
| 2023-02-12 | $467.13 | 2.17% | $111,700 | 10.00% |
| 2022-02-12 | $457.19 | N/A | $101,545 | 10.00% |



Listed by: Lori Watson • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20814743
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.