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 765 NW Wood St, Burleson, TX, 76028 generates $2,168/mo in rent and, after a $1,062/mo payment, leaves $625/mo in cash flow. Total monthly income is $2,168/mo, and annual cash flow is $7,500/yr on $71,936 invested. Return on cash invested sits at 30.33% in year one, and rental yield is 11.99% on a $217,000 entry. Equity gained on principal adds $1,400/yr, while 5% annual appreciation builds toward $59,953 over five years. Five-year ROI reaches 159.95% and total cumulative return in cash sums $115,061. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,168/mo property income rather than buyer’s personal income.
Single Family
Built in 1971
0.27 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $834.21 | 5.51% | $172,973 | 9.64% |
| 2023-10-18 | $790.67 | -1.98% | $157,765 | 13.16% |
| 2022-10-18 | $806.68 | 243.46% | $139,420 | 5.77% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
