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 4820 Winnett Rd, Burleson, TX, 76028 priced at $400,000 converts $3,010/mo rent into $165/mo cash flow after a $1,958/mo obligation. Total monthly income equals $3,010/mo, and annual cash flow totals $1,984/yr on $132,600 invested. Return on cash invested prints 21.41% in year one, and rental yield reads 9.03% 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 112.08% and total cumulative return in cash sums $148,624. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,010/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 2005
1 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 |
|---|---|---|
| 2025-04-07 | Listed for sale | $400,000 |
| 2018-08-24 | Listing removed | $300,000 |
| 2018-08-12 | Price change | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-08 | N/A | N/A | $220,620 | 10.00% |
| 2023-04-08 | $655.76 | -65.73% | $200,564 | 10.00% |
| 2022-04-08 | $1913.56 | 1.10% | $182,331 | 10.00% |
Listed by: Christy Cockrell • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20895392
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.
