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 436 Willie Way, Burleson, TX, 76028 uses $229,175 cash to close to unlock $4,619/yr annual cash flow and $385/mo monthly cash flow. Total monthly income runs $5,388/mo, and a $3,409/mo payment keeps the spread at $385/mo. Purchase price stands at $696,582, and rental yield measures 9.28% with $5,388/mo rent. Return on cash invested shows 22.08% in year one, and 5% annual appreciation builds toward $192,453 over five years. Five-year ROI reaches 115.74% and total cumulative return in cash records $265,247. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,388/mo property income covering a $3,409/mo payment rather than investor’s personal income.
Single Family
Built in 2024
9,147 sqft lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2024-07-24 | Price change | $696,582 |
| 2024-01-04 | Listed for sale | $737,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $580,586 | 1016.51% |
| 2023-10-23 | $1183.00 | N/A | $52,000 | N/A |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20505282
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.
