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% |
Rental property for sale in Burleson at 736 Evergreen Ct, Burleson, TX, 76028 priced at $425,000 converts $4,242/mo rent into $1,195/mo cash flow after a $2,080/mo obligation. Total monthly income equals $4,242/mo, and annual cash flow totals $14,339/yr on $140,888 invested. Return on cash invested prints 30.09% in year one, and rental yield reads 11.98% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 158.69% and total cumulative return in cash sums $223,577. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,242/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 2006
9,321 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-05-17 | Listed for sale | $425,000 |
| 2018-01-17 | Sold | N/A |
| 2017-12-17 | Pending sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | $1545.60 | -2.86% | $387,009 | 1.80% |
| 2023-05-17 | $1591.07 | -12.42% | $380,160 | 21.07% |
| 2022-05-17 | $1816.80 | 7.20% | $314,000 | N/A |
Listed by: Lisa Eubanks • RE/MAX Associates of Arlington
Mls Name: NTREIS
Mls ID: #20940075
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.
