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 424 Pheasant Hill Ln, Burleson, TX, 76028 priced at $359,000 converts $4,034/mo rent into $1,463/mo cash flow after a $1,757/mo obligation. Total monthly income equals $4,034/mo, and annual cash flow totals $17,555/yr on $119,009 invested. Return on cash invested prints 34.66% in year one, and rental yield reads 13.48% against a $359,000 entry. Equity gained on principal adds $2,317/yr, while 5% annual appreciation compiles into $99,185 by year five. Five-year ROI reaches 183.21% and total cumulative return in cash sums $218,035. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,034/mo property income covering a $1,757/mo payment, not borrower’s personal income.
Single Family
Built in 2020
5,488 sqft lot
$N/A/sqft
$220 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 |
|---|---|---|
| 2024-08-03 | Listed for rent | $2,350 |
| 2024-07-18 | Listed for sale | $359,000 |
| 2021-11-30 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4248.28 | 10.33% | $363,914 | 20.44% |
| 2022-08-14 | $3850.64 | 4.85% | $302,158 | 10.65% |
| 2021-08-14 | $3672.43 | 793.97% | $273,084 | 807.26% |
Listed by: Susan Mills • One West Real Estate Co. LLC
Mls Name: NTREIS
Mls ID: #20675991
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.
