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 2731 Lakeside Dr, Burleson, TX, 76028 with 5% annual appreciation on a $385,000 basis while $4,908/mo rent supports operations. Total monthly income totals $4,908/mo and a $1,884/mo payment preserves $1,917/mo for cash returns. Annual cash flow comes to $22,998/yr on $127,628 deployed, and return on cash invested reaches 37.93% in year one. Equity gained on principal adds $2,484/yr, and five-year appreciation sums $106,368 alongside rental yield of 15.3%. Five-year ROI measures 201.57% and total cumulative return in cash totals $257,254.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,908/mo property income versus a $1,884/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1997
6,229 sqft lot
$N/A/sqft
$546 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 |
|---|---|---|
| 2024-07-31 | Price change | $385,000 |
| 2024-06-04 | Price change | $400,000 |
| 2024-05-23 | Price change | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $8895.27 | 8.06% | $413,197 | 20.21% |
| 2022-08-13 | $8231.70 | 23.88% | $343,732 | 26.52% |
| 2021-08-13 | $6644.67 | -4.65% | $271,674 | 2.63% |
Listed by: Lisa Bransom Wright • RE/MAX Associates 1
Mls Name: NTREIS
Mls ID: #20584273
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.
