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 301 Willie Way, Burleson, TX, 76028 listed at $659,597 pairs $5,284/mo rent with a $3,228/mo payment to leave $177/mo cash flow. Total monthly income runs $5,284/mo, and annual cash flow reaches $2,127/yr on $217,007 cash to close. Return on cash invested measures 21.04% in year one, and rental yield registers 9.61% at a $659,597 basis. Equity gained on principal adds $4,256/yr, and annual property appreciation at 5% supports $182,234 by year five. Five-year ROI tracks 110.94% and total cumulative return in cash totals $240,747. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,284/mo property income relative to a $3,228/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
9,060 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 |
|---|---|---|
| 2024-10-02 | Listed for sale | $634,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $659,597 | -5.92% |
| 2023-07-01 | $15949.80 | N/A | $701,090 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
