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% |
Rental property for sale in Burleson at 2972 Clubhouse Cir, Burleson, TX, 76028 priced at $489,000 pairs $4,916/mo rent with $1,402/mo cash flow after a $2,393/mo payment. Total monthly income equals $4,916/mo, and annual cash flow comes to $16,819/yr on $162,104 invested. Return on cash invested is 30.28% in year one, and rental yield stands at 12.06% on a $489,000 basis. Equity gained on principal adds $3,155/yr, and 5% annual appreciation accumulates to $135,102 by year five. Five-year ROI measures 159.79% and total cumulative return in cash reaches $259,018. For financing, Ziffy Mortgage’s DSCR program evaluates $4,916/mo property income against a $2,393/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1998
0.29 Acres lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2024-08-06 | Listing removed | N/A |
| 2024-07-25 | Price change | $489,000 |
| 2024-05-09 | Price change | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $6739.06 | -9.45% | $367,857 | 10.00% |
| 2022-08-13 | $7442.04 | 4.99% | $334,415 | 10.00% |
| 2021-08-13 | $7088.45 | -4.08% | $304,014 | 2.94% |
Listed by: Chase Hall • Chase Realty DFW
Mls Name: NTREIS
Mls ID: #20595811
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.
