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 414 Tinker Trl, Burleson, TX, 76028 offers $2,141/mo rent that, after a $1,417/mo payment, leaves $37/mo cash flow. Total monthly income is $2,141/mo, and annual cash flow is $447/yr on $95,969 cash. Return on cash invested measures 20.38% in year one, and rental yield stands at 8.87% at a $289,500 entry. Equity gained on principal adds $1,868/yr while 5% annual appreciation compounds into $79,984 by year five. Five-year ROI records 106.79% and total cumulative return in cash reaches $102,483. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,141/mo property income versus a $1,417/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
4,051 sqft lot
$N/A/sqft
$270 semi-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 |
|---|---|---|
| 2025-02-11 | Listed for sale | $289,500 |
| 2011-10-27 | Listing removed | $9,900 |
| 2011-04-30 | Price change | $9,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $235,416 | 20.00% |
| 2023-02-13 | $4463.09 | -9.55% | $196,180 | N/A |
| 2022-02-13 | $4934.12 | 217.88% | $196,180 | 12.02% |
Listed by: Brenda Staglik • B&B Staglik, Inc
Mls Name: NTREIS
Mls ID: #20835499
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.
