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% |
Total monthly income runs $2,749/mo, and a $2,374/mo payment. Purchase price stands at $484,990, and rental yield measures 6.8% with $2,749/mo rent. Return on cash invested shows 14.37% in year one, and 5% annual appreciation builds toward $133,994 over five years. Five-year ROI reaches 74.5% and total cumulative return in cash records $119,771. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,749/mo property income covering a $2,374/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,100 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 |
|---|---|---|
| 2025-03-25 | Listed for sale | $484,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | N/A | N/A | $24,000 | N/A |
| 2023-03-25 | $516.67 | -10.11% | $24,000 | N/A |
| 2022-03-25 | $574.75 | N/A | $24,000 | N/A |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20881219
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.
