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 3845 Lucy Trimble Rd, Burleson, TX, 76028 with 5% annual appreciation on a $250,000 basis while $3,220/mo rent supports operations. Total monthly income totals $3,220/mo and a $1,224/mo payment preserves $1,442/mo for cash returns. Annual cash flow comes to $17,302/yr on $82,875 deployed, and return on cash invested reaches 40.79% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,070 alongside rental yield of 15.46%. Five-year ROI measures 216% and total cumulative return in cash totals $179,014.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,220/mo property income versus a $1,224/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1960
0.43 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 |
|---|---|---|
| 2024-08-26 | Listed for sale | $250,000 |
| 2008-10-28 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $365.00 | -55.16% | $153,753 | 18.44% |
| 2022-08-30 | $814.04 | 3.65% | $129,811 | 28.80% |
| 2021-08-30 | $785.36 | 3.69% | $100,785 | 6.18% |
Listed by: Don Lawyer • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20712484
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.
