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 701 Vaughn Dr, Burleson, TX, 76028 earns $181/mo cash flow from $1,860/mo rent with a $1,101/mo payment. Total monthly income totals $1,860/mo, and annual cash flow totals $2,167/yr on $74,588 capital. ROI tracks 22.81% on current figures, and rental yield reads 9.92% at a $225,000 purchase. Equity gained on principal adds $1,452/yr, and 5% annual appreciation supports $62,163 over five years. Five-year ROI reaches 120.1% and total cumulative return in cash sums $89,577. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,860/mo property income instead of your personal income.
Single Family
Built in 1982
10,628 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 |
|---|---|---|
| 2025-04-22 | Listed for sale | $225,000 |
| 2017-10-26 | Listing removed | $112,000 |
| 2017-10-08 | Pending sale | $112,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | N/A | N/A | $196,934 | -4.52% |
| 2023-04-22 | $4692.36 | 5.72% | $206,258 | 16.88% |
| 2022-04-22 | $4438.43 | 30.24% | $176,471 | 34.66% |
Listed by: Rebecca Byrd • League Real Estate
Mls Name: NTREIS
Mls ID: #20902525
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.
