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 820 Farris Rd, Burleson, TX, 76028 generates $7,710/mo in rent, after a $8,565/mo payment. Total monthly income is $7,710/mo. Return on cash invested sits at 10.35% in year one, and rental yield is 5.29% on a $1,750,000 entry. Equity gained on principal adds $11,292/yr, while 5% annual appreciation builds toward $483,493 over five years. Five-year ROI reaches 52.72% and total cumulative return in cash sums $298,917. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,710/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
32.78 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-11 | Price change | $1,750,000 |
| 2024-05-09 | Price change | $1,999,143 |
| 2024-03-20 | Price change | $2,299,143 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $94.87 | -7.53% | $21,600 | N/A |
| 2022-08-13 | $102.60 | -88.13% | $21,600 | -88.00% |
| 2021-08-13 | $864.00 | 122.11% | $180,000 | 800.00% |
Listed by: Brianne Tebay • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20504467
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.
