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 704 Vaughn Dr, Burleson, TX, 76028 listed at $299,999 pairs $2,434/mo rent with a $1,468/mo payment to leave $301/mo cash flow. Total monthly income runs $2,434/mo, and annual cash flow reaches $3,612/yr on $99,450 cash to close. Return on cash invested measures 23.54% in year one, and rental yield registers 9.74% at a $299,999 basis. Equity gained on principal adds $1,936/yr, and annual property appreciation at 5% supports $82,884 by year five. Five-year ROI tracks 123.51% and total cumulative return in cash totals $122,832. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,434/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1982
7,971 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $299,999 |
| 2020-03-02 | Sold | N/A |
| 2020-01-31 | Pending sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | N/A | N/A | $272,373 | 10.00% |
| 2023-05-24 | $4313.95 | -14.23% | $247,612 | 10.00% |
| 2022-05-24 | $5029.38 | 2.10% | $225,102 | -5.38% |
Listed by: Bambi Musick • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20938054
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.
