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 421 Russell Ln, Burleson, TX, 76028 priced at $400,000 converts $2,400/mo rent into after a $1,958/mo obligation. Total monthly income equals $2,400/mo. Return on cash invested prints 15.88% in year one, and rental yield reads 7.2% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 82.49% and total cumulative return in cash sums $109,384. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 1969
1.34 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $400,000 |
| 2012-06-18 | Sold | N/A |
| 2012-04-09 | Listed for sale | $129,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | N/A | N/A | $174,853 | N/A |
| 2023-04-03 | $1684.82 | -35.76% | $174,853 | 3.98% |
| 2022-04-03 | $2622.70 | -21.01% | $168,153 | N/A |
Listed by: Devon Reyes • League Real Estate
Mls Name: NTREIS
Mls ID: #20890061
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.
