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 518 Willow Cir W, Burleson, TX, 76028 offers $2,340/mo rent that, after a $1,224/mo payment, leaves $562/mo cash flow. Total monthly income is $2,340/mo, and annual cash flow is $6,742/yr on $82,875 cash. Return on cash invested measures 28.04% in year one, and rental yield stands at 11.23% at a $250,000 entry. Equity gained on principal adds $1,613/yr while 5% annual appreciation compounds into $69,070 by year five. Five-year ROI records 147.68% and total cumulative return in cash reaches $122,386. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,340/mo property income versus a $1,224/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
9,931 sqft 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 |
|---|---|---|
| 2024-07-04 | Listed for sale | $250,000 |
| 2013-01-29 | Listing removed | $89,900 |
| 2012-08-19 | Price change | $89,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $900.93 | -19.84% | $175,049 | 10.00% |
| 2022-08-14 | $1123.95 | N/A | $159,135 | 10.00% |
| 2021-08-14 | $1123.95 | N/A | $144,668 | 10.00% |
Listed by: Ingrid Sullivan • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20665435
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.
