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 8034 County Road 804, Burleson, TX, 76028 offers a 10.65% rental yield on a $899,900 purchase with $7,984/mo rent. Total monthly income registers $7,984/mo, and a $4,405/mo payment leaves $1,584/mo available for distribution. Annual cash flow reaches $19,011/yr on $296,067 to close, and return on cash invested stands at 26.48% in year one. Equity gained on principal adds $5,807/yr while 5% annual appreciation supports $248,626 over five years. Portfolio math shows five-year ROI at 139.28% and total cumulative return in cash at $412,360. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,984/mo property income against a $4,405/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
1.31 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 |
|---|---|---|
| 2024-08-08 | Price change | $899,900 |
| 2024-06-21 | Listed for sale | $949,000 |
| 2014-04-21 | Listing removed | $455,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7074.62 | -14.43% | $522,647 | 6.71% |
| 2022-08-13 | $8267.46 | -3.45% | $489,772 | N/A |
| 2021-08-13 | $8563.29 | -3.05% | $489,772 | 4.78% |
Listed by: Kathy Lakatta • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20623341
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.
