301 Willie Way #NVX6TT, Burleson, TX, 76028 | $377/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

301 Willie Way #NVX6TT, Burleson, TX, 76028 | $377/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2869 sft

415 Featherston St, Cleburne, TX, 76033

3 Bed
2 Bath
2871 sft

8816 Cleburne Hwy, Granbury, TX, 76049

3 Bed
3 Bath
2771 sft

Carolina II Plan, Star Ranch, Godley, TX, 76044

4 Bed
2 Bath
2370 sft

Concept 2370 Plan, Coyote Crossing, Godley, TX, 76044

Nearby investment properties with comparable prices

3 Bed
2 Bath
2089 sft

The Lilac Plan, Coyote Crossing, Godley, TX, 76044

4 Bed
3 Bath
2662 sft

3145 Shoreline Dr, Burleson, TX, 76028

5 Bed
4 Bath
3009 sft

2816 Greenway Dr, Burleson, TX, 76028

3 Bed
2 Bath
1561 sft

3532 Dove Creek Rd, Cleburne, TX, 76031

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Burleson at 301 Willie Way #NVX6TT, Burleson, TX, 76028 at $449,100 posts ROI 22.94% with $377/mo cash flow from $3,570/mo rent. Total monthly income equals $3,570/mo, and annual cash flow records $4,518/yr on $148,877 to close. Return on cash invested measures 22.94% and rental yield reads 9.54% at the current $449,100. Equity gained on principal adds $2,898/yr, and 5% annual appreciation supports $124,078 by year five. Five-year ROI prints 120.33% and total cumulative return in cash totals $179,147.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,570/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

This 4 bedroom 3 bathroom plan is designed with a spacious family area, large gourmet kitchen, as well as a covered patio great for hanging out with the family.Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more!Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly.***Some features shown on layout may be optional.. Consult with the Sales Counselor for community plan specific features.***

Neighborhood Data

Neighborhood data shown for ZIP Code: 76028, Burleson, TX area.

Housing Distribution

Housing Statistics

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