








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,749/mo, and a $2,447/mo payment. Purchase price stands at $499,900, and rental yield measures 6.6% with $2,749/mo rent. Return on cash invested shows 13.77% in year one, and 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 71.26% and total cumulative return in cash records $118,092. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,749/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 2024
7,252 sqft lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2025-01-17 | Price change | $499,900 |
| 2024-12-20 | Price change | $519,900 |
| 2024-11-27 | Price change | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20800681
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.