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 357 Pin Cushion Trl, Burleson, TX, 76028 priced at $355,000 pairs $3,050/mo rent with $500/mo cash flow after a $1,738/mo payment. Total monthly income equals $3,050/mo, and annual cash flow comes to $6,001/yr on $117,683 invested. Return on cash invested is 25.01% in year one, and rental yield stands at 10.31% on a $355,000 basis. Equity gained on principal adds $2,291/yr, and 5% annual appreciation accumulates to $98,080 by year five. Five-year ROI measures 131.53% and total cumulative return in cash reaches $154,788. For financing, Ziffy Mortgage’s DSCR program evaluates $3,050/mo property income against a $1,738/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2015
7,710 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2024-10-21 | Price change | $355,000 |
| 2024-10-14 | Price change | $369,900 |
| 2024-09-30 | Price change | $374,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | N/A | N/A | $331,001 | 14.19% |
| 2022-10-23 | $1677.13 | 17.30% | $289,860 | 18.31% |
| 2021-10-23 | $1429.82 | -0.85% | $245,000 | N/A |
Listed by: Josh Mills • Relo Radar
Mls Name: NTREIS
Mls ID: #20724583
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.
