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 Burnet at 602 Cr 118B, Burnet, TX, 78611 earns $94/mo cash flow from $1,054/mo rent with a $661/mo payment. Total monthly income totals $1,054/mo, and annual cash flow totals $1,125/yr on $44,753 capital. ROI tracks 22.42% on current figures, and rental yield reads 9.37% at a $135,000 purchase. Equity gained on principal adds $871/yr, and 5% annual appreciation supports $37,298 over five years. Five-year ROI reaches 117.55% and total cumulative return in cash sums $52,609. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,054/mo property income instead of your personal income.
Single Family
Built in 1960
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78611, Burnet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,970 (100%) |
| Owner Occupied HU | 5,024 (63.0%) |
| Renter Occupied HU | 1,421 (17.8%) |
| Vacant Housing Units | 1,525 (19.1%) |
| Median Home Value | $359,337 |
| Average Home Value | $468,828 |
Residential
6,767
Single Family
6,650
Multi-Family
117
Businesses
692
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $233.79 | 0.20% | $92,605 | 10.00% |
| 2023-04-04 | $233.33 | -53.31% | $84,186 | 10.00% |
| 2022-04-04 | $499.69 | -0.06% | $76,533 | 10.00% |
Listed by: Katie Simon • Lake Life Team-eXp Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #172750
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.
