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 321 Delaware St, Burleson, TX, 76028 priced at $354,000 converts $3,005/mo rent into $487/mo cash flow after a $1,733/mo obligation. Total monthly income equals $3,005/mo, and annual cash flow totals $5,848/yr on $117,351 invested. Return on cash invested prints 24.89% in year one, and rental yield reads 10.19% against a $354,000 entry. Equity gained on principal adds $2,284/yr, while 5% annual appreciation compiles into $97,804 by year five. Five-year ROI reaches 130.8% and total cumulative return in cash sums $153,490. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,005/mo property income covering a $1,733/mo payment, not borrower’s personal income.
Single Family
Built in 2011
8,102 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 |
|---|---|---|
| 2025-05-04 | Listed for sale | $354,000 |
| 2021-06-07 | Sold | N/A |
| 2021-05-10 | Pending sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | N/A | N/A | $342,648 | 10.00% |
| 2023-05-04 | $5752.20 | -20.13% | $311,498 | N/A |
| 2022-05-04 | $7202.31 | 9.67% | $311,498 | 16.34% |
Listed by: Tina Pace • The Sales Team, REALTORS DFW
Mls Name: NTREIS
Mls ID: #20920126
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.
