301 Willie Way #UGUZVZ, Burleson, TX, 76028 | $419/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 #UGUZVZ, Burleson, TX, 76028 | $419/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3695 sft

Spring Cress II Plan, Coyote Crossing, Godley, TX, 76044

3 Bed
3 Bath
2495 sft

106 Gray Fox Ct, Godley, TX, 76044

4 Bed
4 Bath
3700 sft

Primrose V Plan, Coyote Crossing, Godley, TX, 76044

4 Bed
4 Bath
5416 sft

4400 Saint Leger Dr, Cleburne, TX, 76033

Nearby investment properties with comparable prices

4 Bed
4 Bath
3918 sft

Lily II Plan, Coyote Crossing, Godley, TX, 76044

3 Bed
4 Bath
3516 sft

Primrose IV Plan, Wildcat Ridge, Godley, TX, 76044

Maverick 2F (w/Media) Plan, High Country

5 Bed
4 Bath
3992 sft

Maverick 2F (w/Media) Plan, High Country, Burleson, TX, 76028

5 Bed
4 Bath
3277 sft

312 Autry Dr, Burleson, TX, 76028

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 #UGUZVZ, Burleson, TX, 76028 uses $198,255 cash to close to unlock $5,031/yr annual cash flow and $419/mo monthly cash flow. Total monthly income runs $4,704/mo, and a $2,949/mo payment keeps the spread at $419/mo. Purchase price stands at $602,600, and rental yield measures 9.37% with $4,704/mo rent. Return on cash invested shows 22.6% in year one, and 5% annual appreciation builds toward $166,487 over five years. Five-year ROI reaches 118.46% and total cumulative return in cash records $234,852. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,704/mo property income covering a $2,949/mo payment rather than investor’s personal income.

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

***Some features shown on layout may be optional.. Consult with the Sales Counselor for community plan specific features.***This 6 bedroom 4 bathroom plan is designed with a study, living and dining areas, large open kitchen and family room, butler's pantry, dual vanities in the primary bath, curved staircase, as well as a game and media room upstairs. 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.

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