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 Sandia Park Dr, Burleson, TX, 76028 listed at $505,000 pairs $5,155/mo rent with a $2,472/mo payment to leave $1,530/mo cash flow. Total monthly income runs $5,155/mo, and annual cash flow reaches $18,363/yr on $166,145 cash to close. Return on cash invested measures 31.11% in year one, and rental yield registers 12.25% at a $505,000 basis. Equity gained on principal adds $3,259/yr, and annual property appreciation at 5% supports $139,522 by year five. Five-year ROI tracks 164.2% and total cumulative return in cash totals $272,814. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,155/mo property income relative to a $2,472/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
0.30 Acres lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-08-05 | Listed for sale | $505,000 |
| 2024-07-08 | Listing removed | N/A |
| 2024-06-11 | Listed for sale | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $8090.08 | -17.47% | $415,367 | 6.57% |
| 2022-08-13 | $9802.70 | 756.71% | $389,754 | 785.80% |
| 2021-08-13 | $1144.22 | 9.53% | $44,000 | 14.29% |
Listed by: Jenny Wise • League Real Estate
Mls Name: NTREIS
Mls ID: #20642562
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.
