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 344 NW Summercrest Blvd, Burleson, TX, 76028 priced at $269,000 converts $3,314/mo rent into $1,251/mo cash flow after a $1,317/mo obligation. Total monthly income equals $3,314/mo, and annual cash flow totals $15,017/yr on $89,174 invested. Return on cash invested prints 36.75% in year one, and rental yield reads 14.78% against a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation compiles into $74,320 by year five. Five-year ROI reaches 195.11% and total cumulative return in cash sums $173,987. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,314/mo property income covering a $1,317/mo payment, not borrower’s personal income.
Single Family
Built in 1979
7,623 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 |
|---|---|---|
| 2024-08-13 | Price change | $269,000 |
| 2024-07-15 | Listed for sale | $275,000 |
| 2023-01-16 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6256.26 | 460.45% | $275,000 | 51.15% |
| 2022-08-14 | $1116.29 | N/A | $181,944 | 10.00% |
| 2021-08-14 | $1116.29 | N/A | $165,404 | 10.00% |
Listed by: Maria Martinez • Blue Moon Realty Group LLC
Mls Name: NTREIS
Mls ID: #20673932
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.
