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 808 Valley Ridge Rd, Burleson, TX, 76028 priced at $495,900 pairs $5,694/mo rent with $2,159/mo cash flow after a $2,427/mo payment. Total monthly income equals $5,694/mo, and annual cash flow comes to $25,913/yr on $164,391 invested. Return on cash invested is 35.67% in year one, and rental yield stands at 13.78% on a $495,900 basis. Equity gained on principal adds $3,200/yr, and 5% annual appreciation accumulates to $137,008 by year five. Five-year ROI measures 188.61% and total cumulative return in cash reaches $310,061. For financing, Ziffy Mortgage’s DSCR program evaluates $5,694/mo property income against a $2,427/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
8,537 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 |
|---|---|---|
| 2024-07-08 | Listed for sale | $495,900 |
| 2014-07-30 | Sold | N/A |
| 2014-05-21 | Listed for sale | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7657.15 | -9.12% | $396,133 | 10.00% |
| 2022-08-14 | $8425.24 | 3.79% | $360,121 | 10.00% |
| 2021-08-14 | $8117.74 | -4.14% | $327,383 | N/A |
Listed by: Jeff Kelly • Wethington Agency
Mls Name: NTREIS
Mls ID: #20667543
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.
