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 808 Royal Oak Ln, Burleson, TX, 76028 with 5% annual appreciation on a $344,000 basis while $2,748/mo rent supports operations. Total monthly income totals $2,748/mo and a $1,684/mo payment preserves $293/mo for cash returns. Annual cash flow comes to $3,518/yr on $114,036 deployed, and return on cash invested reaches 22.99% in year one. Equity gained on principal adds $2,220/yr, and five-year appreciation sums $95,041 alongside rental yield of 9.59%. Five-year ROI measures 120.66% and total cumulative return in cash totals $137,594.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,748/mo property income versus a $1,684/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2002
4,094 sqft lot
$N/A/sqft
$100 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 |
|---|---|---|
| 2024-10-17 | Price change | $344,000 |
| 2024-09-11 | Listed for sale | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $328,504 | 10.00% |
| 2023-10-23 | $1557.38 | -44.64% | $298,640 | 10.00% |
| 2022-10-23 | $2813.12 | N/A | $271,491 | 10.00% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20726085
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.
