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 521 Heritage Trl, Burleson, TX, 76028 uses $137,539 cash to close to unlock $1,660/yr annual cash flow and $138/mo monthly cash flow. Total monthly income runs $3,089/mo, and a $2,031/mo payment keeps the spread at $138/mo. Purchase price stands at $414,900, and rental yield measures 8.93% with $3,089/mo rent. Return on cash invested shows 21.12% in year one, and 5% annual appreciation builds toward $114,629 over five years. Five-year ROI reaches 110.54% and total cumulative return in cash records $152,042. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,089/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Single Family
Built in 2018
6,534 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 |
|---|---|---|
| 2025-02-11 | Price change | $414,900 |
| 2025-01-08 | Listed for sale | $419,900 |
| 2005-01-12 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $367,776 | 10.00% |
| 2023-02-13 | $4080.78 | -28.80% | $334,342 | 10.00% |
| 2022-02-13 | $5731.23 | N/A | $303,947 | 10.00% |
Listed by: Karan Wethington • Wethington Agency
Mls Name: NTREIS
Mls ID: #20812590
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.
