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% |
Total monthly income runs $2,749/mo, and a $3,128/mo payment. Purchase price stands at $639,000, and rental yield measures 5.16% with $2,749/mo rent. Return on cash invested shows 9.81% in year one, and 5% annual appreciation builds toward $176,544 over five years. Five-year ROI reaches 49.89% and total cumulative return in cash records $104,884. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,749/mo property income covering a $3,128/mo payment rather than investor’s personal income.
Single Family
Built in 1996
1.15 Acres 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 |
|---|---|---|
| 2025-06-30 | Listed for sale | $639,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | N/A | N/A | $492,917 | 10.00% |
| 2023-06-30 | $4617.84 | -27.46% | $448,106 | 10.00% |
| 2022-06-30 | $6366.10 | 0.35% | $407,369 | 10.00% |
Listed by: Tony Willis • Wethington Agency
Mls Name: NTREIS
Mls ID: #20983428
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.
