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 7800 Rose Creek Ct, Burleson, TX, 76028 generates $6,668/mo in rent and, after a $3,930/mo payment, leaves $958/mo in cash flow. Total monthly income is $6,668/mo, and annual cash flow is $11,496/yr on $264,187 invested. Return on cash invested sits at 24.41% in year one, and rental yield is 9.96% on a $803,000 entry. Equity gained on principal adds $5,182/yr, while 5% annual appreciation builds toward $221,854 over five years. Five-year ROI reaches 128.19% and total cumulative return in cash sums $338,653. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,668/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
2.40 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 |
|---|---|---|
| 2024-08-02 | Price change | $803,000 |
| 2024-07-11 | Price change | $805,000 |
| 2024-06-10 | Listed for sale | $810,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7078.16 | -18.77% | $700,000 | 14.96% |
| 2022-08-13 | $8713.91 | 3.31% | $608,919 | 44.37% |
| 2021-08-13 | $8434.61 | -1.55% | $421,787 | N/A |
Listed by: Dana Ames • Claver Realty LLC
Mls Name: NTREIS
Mls ID: #20627701
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.
