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 2601 Lakeside Dr, Burleson, TX, 76028 priced at $429,900 pairs $2,749/mo rent with after a $2,104/mo payment. Total monthly income equals $2,749/mo. Return on cash invested is 14.44% in year one, and rental yield stands at 7.67% on a $429,900 basis. Equity gained on principal adds $2,774/yr, and 5% annual appreciation accumulates to $118,773 by year five. Five-year ROI measures 75.78% and total cumulative return in cash reaches $107,995. For financing, Ziffy Mortgage’s DSCR program evaluates $2,749/mo property income against a $2,104/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
7,840 sqft lot
$N/A/sqft
$37 monthly 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 |
|---|---|---|
| 2025-01-31 | Listed for sale | $429,900 |
| 2025-01-24 | Listing removed | $429,900 |
| 2024-12-31 | Listed for sale | $429,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $459,498 | -8.34% |
| 2023-02-12 | $10792.13 | 8.42% | $501,309 | 20.61% |
| 2022-02-12 | $9954.23 | 48.37% | $415,660 | 44.07% |
Listed by: Steve Koleno • Beycome Brokerage Realty LLC
Mls Name: NTREIS
Mls ID: #20805292
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.
