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 2739 Elmwood Dr, Burleson, TX, 76028 earns $456/mo cash flow from $3,338/mo rent with a $1,984/mo payment. Total monthly income totals $3,338/mo, and annual cash flow totals $5,467/yr on $134,357 capital. ROI tracks 23.98% on current figures, and rental yield reads 9.88% at a $405,300 purchase. Equity gained on principal adds $2,615/yr, and 5% annual appreciation supports $111,977 over five years. Five-year ROI reaches 125.88% and total cumulative return in cash sums $169,128. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,338/mo property income instead of your personal income.
Single Family
Built in 2015
7,230 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-01-29 | Price change | $405,300 |
| 2025-01-10 | Price change | $415,300 |
| 2024-12-12 | Price change | $427,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $201,463 | 10.00% |
| 2023-02-12 | $3352.93 | -9.48% | $183,148 | 10.00% |
| 2022-02-12 | $3704.01 | 4.98% | $166,498 | 10.00% |
Listed by: Paula Baldwin • JPAR
Mls Name: NTREIS
Mls ID: #20733887
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.
