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 3641 Burleson Retta Rd, Burleson, TX, 76028 offers $3,037/mo rent that, after a $1,542/mo payment, leaves $629/mo cash flow. Total monthly income is $3,037/mo, and annual cash flow is $7,545/yr on $104,423 cash. Return on cash invested measures 27.13% in year one, and rental yield stands at 11.57% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 143.49% and total cumulative return in cash reaches $149,837. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,037/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1961
2.94 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 |
|---|---|---|
| 2024-12-27 | Price change | $315,000 |
| 2024-09-30 | Listed for sale | $350,000 |
| 2024-09-09 | Listing removed | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $7246.44 | 3.53% | $425,388 | 4.75% |
| 2023-02-12 | $6999.63 | 8.29% | $406,082 | 25.22% |
| 2022-02-12 | $6463.98 | 55.10% | $324,302 | 62.15% |
Listed by: Jeffrey Robillard • Newfound Real Estate
Mls Name: NTREIS
Mls ID: #20456194
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.
