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 5100 Willow Chase Dr, Burleson, TX, 76028 generates $3,258/mo in rent, after a $2,521/mo payment. Total monthly income is $3,258/mo. Return on cash invested sits at 17.19% in year one, and rental yield is 7.59% on a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 89.49% and total cumulative return in cash sums $151,621. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,258/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
1.05 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 |
|---|---|---|
| 2025-07-25 | Listed for sale | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $2617.85 | -37.84% | $468,862 | -0.26% |
| 2023-07-25 | $4211.23 | -7.62% | $470,088 | 48.11% |
| 2022-07-25 | $4558.66 | -0.21% | $317,381 | -0.37% |
Listed by: Jami Shelton • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #21008479
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.
