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 560 Bretts Way, Burleson, TX, 76028 earns $1,207/mo cash flow from $3,960/mo rent with a $1,894/mo payment. Total monthly income totals $3,960/mo, and annual cash flow totals $14,482/yr on $128,291 capital. ROI tracks 31.2% on current figures, and rental yield reads 12.28% at a $387,000 purchase. Equity gained on principal adds $2,497/yr, and 5% annual appreciation supports $106,921 over five years. Five-year ROI reaches 164.59% and total cumulative return in cash sums $211,154. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,960/mo property income instead of your personal income.
Single Family
Built in 2011
7,056 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 |
|---|---|---|
| 2024-07-26 | Price change | $387,000 |
| 2024-07-09 | Listed for sale | $392,000 |
| 2021-10-21 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6439.08 | -10.42% | $342,015 | 10.00% |
| 2022-08-14 | $7187.87 | 20.59% | $310,923 | 27.20% |
| 2021-08-14 | $5960.46 | 6.16% | $244,427 | 10.00% |
Listed by: Gayla Cloud • Cloud Custom Homes Development
Mls Name: NTREIS
Mls ID: #20668533
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.
