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 764 Dema Ln, Burleson, TX, 76028 earns $393/mo cash flow from $2,312/mo rent with a $1,321/mo payment. Total monthly income totals $2,312/mo, and annual cash flow totals $4,713/yr on $89,472 capital. ROI tracks 25.18% on current figures, and rental yield reads 10.28% at a $269,900 purchase. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,568 over five years. Five-year ROI reaches 132.3% and total cumulative return in cash sums $118,374. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,312/mo property income instead of your personal income.
Single Family
Built in 2002
6,098 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 |
|---|---|---|
| 2024-11-04 | Price change | $269,900 |
| 2024-10-10 | Listed for sale | $275,000 |
| 2023-05-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2823.75 | -3.98% | $239,000 | -2.45% |
| 2023-12-27 | $2940.93 | -1.28% | $245,000 | 8.40% |
| 2022-12-27 | $2978.96 | 19.69% | $226,021 | 22.12% |
Listed by: Marquita Foxworth • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20726998
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.
