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 2713 Lisa Maria St, Burleson, TX, 76028 priced at $389,900 converts $4,970/mo rent into $2,164/mo cash flow after a $1,908/mo obligation. Total monthly income equals $4,970/mo, and annual cash flow totals $25,973/yr on $129,252 invested. Return on cash invested prints 40% in year one, and rental yield reads 15.3% against a $389,900 entry. Equity gained on principal adds $2,516/yr, while 5% annual appreciation compiles into $107,722 by year five. Five-year ROI reaches 211.93% and total cumulative return in cash sums $273,925. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,970/mo property income covering a $1,908/mo payment, not borrower’s personal income.
Single Family
Built in 2021
6,621 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 |
|---|---|---|
| 2024-08-02 | Price change | $389,900 |
| 2024-07-03 | Price change | $399,900 |
| 2024-06-18 | Price change | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michael Yeandle • Fathom Realty
Mls Name: NTREIS
Mls ID: #20590521
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.
