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 2600 Shadow Ridge Dr, Burleson, TX, 76028 priced at $600,000 pairs $4,728/mo rent with $461/mo cash flow after a $2,937/mo payment. Total monthly income equals $4,728/mo, and annual cash flow comes to $5,532/yr on $197,400 invested. Return on cash invested is 22.86% in year one, and rental yield stands at 9.46% on a $600,000 basis. Equity gained on principal adds $3,872/yr, and 5% annual appreciation accumulates to $165,769 by year five. Five-year ROI measures 119.85% and total cumulative return in cash reaches $236,592. For financing, Ziffy Mortgage’s DSCR program evaluates $4,728/mo property income against a $2,937/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
2 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $1428.12 | -56.60% | $365,665 | 10.00% |
| 2022-08-13 | $3290.89 | 0.55% | $332,423 | 10.00% |
| 2021-08-13 | $3272.76 | 0.51% | $302,203 | 10.00% |
Listed by: Laura Swearingen • Compass RE Texas , LLC
Mls Name: NTREIS
Mls ID: #20680030
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.
