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 812 Redbud Rd, Burleson, TX, 76028 priced at $309,900 converts $2,267/mo rent into $36/mo cash flow after a $1,517/mo obligation. Total monthly income equals $2,267/mo, and annual cash flow totals $427/yr on $102,732 invested. Return on cash invested prints 20.32% in year one, and rental yield reads 8.78% against a $309,900 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation compiles into $85,620 by year five. Five-year ROI reaches 106.39% and total cumulative return in cash sums $109,296. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,267/mo property income covering a $1,517/mo payment, not borrower’s personal income.
Single Family
Built in 2005
7,405 sqft lot
$N/A/sqft
$165 semi-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 |
|---|---|---|
| 2024-10-31 | Listed for sale | $309,900 |
| 2021-05-03 | Sold | N/A |
| 2021-04-23 | Pending sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1307.87 | -6.15% | $271,184 | -2.48% |
| 2023-02-12 | $1393.64 | 1.29% | $278,078 | 16.94% |
| 2022-02-12 | $1375.88 | 15.31% | $237,794 | 16.31% |
Listed by: Bill Helton • LPT Realty, LLC.
Mls Name: NTREIS
Mls ID: #20764846
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.
