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 805 Sycamore St, Burleson, TX, 76028 priced at $435,000 converts $3,504/mo rent into $383/mo cash flow after a $2,129/mo obligation. Total monthly income equals $3,504/mo, and annual cash flow totals $4,599/yr on $144,203 invested. Return on cash invested prints 23.1% in year one, and rental yield reads 9.67% against a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation compiles into $120,182 by year five. Five-year ROI reaches 121.26% and total cumulative return in cash sums $174,864. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,504/mo property income covering a $2,129/mo payment, not borrower’s personal income.
Single Family
Built in 2005
7,405 sqft lot
$N/A/sqft
$330 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 |
|---|---|---|
| 2024-12-13 | Listed for sale | $435,000 |
| 2021-12-23 | Sold | N/A |
| 2021-12-10 | Pending sale | $398,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1635.67 | -13.39% | $402,000 | -1.89% |
| 2023-12-27 | $1888.60 | -16.12% | $409,764 | 5.31% |
| 2022-12-27 | $2251.45 | 18.55% | $389,119 | 19.57% |
Listed by: Cassidy Iwersen • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #20789723
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.
