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 805 Hickory St, Burleson, TX, 76028 listed at $365,000 pairs $3,499/mo rent with a $1,786/mo payment to leave $879/mo cash flow. Total monthly income runs $3,499/mo, and annual cash flow reaches $10,547/yr on $120,998 cash to close. Return on cash invested measures 28.63% in year one, and rental yield registers 11.5% at a $365,000 basis. Equity gained on principal adds $2,355/yr, and annual property appreciation at 5% supports $100,843 by year five. Five-year ROI tracks 150.86% and total cumulative return in cash totals $182,539. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,499/mo property income relative to a $1,786/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
7,405 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 |
|---|---|---|
| 2024-12-26 | Listed for sale | $365,000 |
| 2024-12-19 | Contingent | $365,000 |
| 2024-12-13 | Price change | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1861.74 | -7.11% | $386,030 | -3.48% |
| 2023-12-27 | $2004.34 | -0.57% | $399,933 | 14.79% |
| 2022-12-27 | $2015.89 | 7.76% | $348,409 | 8.69% |
Listed by: Lisa Rasor • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20509491
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.
