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 812 Cathy Dr, Burleson, TX, 76028 with 5% annual appreciation on a $289,999 basis while $3,739/mo rent supports operations. Total monthly income totals $3,739/mo and a $1,419/mo payment preserves $1,652/mo for cash returns. Annual cash flow comes to $19,826/yr on $96,135 deployed, and return on cash invested reaches 40.53% in year one. Equity gained on principal adds $1,871/yr, and five-year appreciation sums $80,121 alongside rental yield of 15.47%. Five-year ROI measures 214.79% and total cumulative return in cash totals $206,488.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,739/mo property income versus a $1,419/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2007
6,621 sqft lot
$N/A/sqft
$75 quarterly 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 |
|---|---|---|
| 2024-07-15 | Price change | $289,999 |
| 2024-07-08 | Price change | $299,999 |
| 2024-06-29 | Listed for sale | $304,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4344.21 | -14.15% | $248,949 | 10.00% |
| 2022-08-14 | $5059.94 | 2.13% | $226,317 | 10.00% |
| 2021-08-14 | $4954.48 | -4.54% | $205,743 | 7.56% |
Listed by: Brad Reedy • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20658987
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.
