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 344 Willie Way, Burleson, TX, 76028 offers a 14.41% rental yield on a $687,648 purchase with $8,257/mo rent. Total monthly income registers $8,257/mo, and a $3,366/mo payment leaves $3,317/mo available for distribution. Annual cash flow reaches $39,801/yr on $226,236 to close, and return on cash invested stands at 37.65% in year one. Equity gained on principal adds $4,437/yr while 5% annual appreciation supports $189,984 over five years. Portfolio math shows five-year ROI at 199.27% and total cumulative return in cash at $450,830. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $8,257/mo property income against a $3,366/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
10,018 sqft lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2024-07-24 | Price change | $687,648 |
| 2024-06-25 | Price change | $697,950 |
| 2024-05-21 | Price change | $699,900 |
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: #20289063
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.
