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% |
Investment property for sale in Burleson at 2728 Ben Thomas St, Burleson, TX, 76028 with 5% annual appreciation on a $487,500 basis while $3,509/mo rent supports operations. Total monthly income totals $3,509/mo and a $2,386/mo payment preserves $1/mo for cash returns. Annual cash flow comes to $8/yr on $161,606 deployed, and return on cash invested reaches 19.91% in year one. Equity gained on principal adds $3,146/yr, and five-year appreciation sums $134,687 alongside rental yield of 8.64%. Five-year ROI measures 104.19% and total cumulative return in cash totals $168,379.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,509/mo property income versus a $2,386/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
6,621 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 |
|---|---|---|
| 2025-02-09 | Listed for sale | $487,500 |
| 2022-12-16 | Sold | N/A |
| 2022-11-21 | Pending sale | $499,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jennie Macarthur • Cattell Real Estate Group
Mls Name: NTREIS
Mls ID: #20839451
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.
