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 $3,173/mo, and a $2,188/mo payment. Purchase price stands at $447,000, and rental yield measures 8.52% with $3,173/mo rent. Return on cash invested shows 19.51% in year one, and 5% annual appreciation builds toward $123,498 over five years. Five-year ROI reaches 102.04% and total cumulative return in cash records $151,200. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,173/mo property income covering a $2,188/mo payment rather than investor’s personal income.
Single Family
Built in 2003
0.34 Acres lot
$N/A/sqft
$525 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 |
|---|---|---|
| 2024-10-11 | Listed for sale | $447,000 |
| 2023-08-01 | Sold | N/A |
| 2023-07-05 | Pending sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | N/A | N/A | $442,147 | 22.98% |
| 2023-10-15 | $6422.09 | -11.55% | $359,526 | 10.00% |
| 2022-10-15 | $7260.67 | 4.92% | $326,842 | 10.00% |
Listed by: Stephanie Simmons • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20750479
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.
