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 3312 Beverly Hills St, Burleson, TX, 76028 uses $165,084 cash to close to unlock $9,669/yr annual cash flow and $806/mo monthly cash flow. Total monthly income runs $4,380/mo, and a $2,437/mo payment keeps the spread at $806/mo. Purchase price stands at $497,990, and rental yield measures 10.55% with $4,380/mo rent. Return on cash invested shows 25.77% in year one, and 5% annual appreciation builds toward $137,585 over five years. Five-year ROI reaches 135.54% and total cumulative return in cash records $223,753. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,380/mo property income covering a $2,437/mo payment rather than investor’s personal income.
Single Family
Built in 2024
9,583 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-08-27 | Price change | $497,990 |
| 2024-08-15 | Listed for sale | $513,607 |
| 2024-03-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20715518
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.
