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 830 Graham Dr, Burleson, TX, 76028 priced at $430,000 pairs $3,419/mo rent with $341/mo cash flow after a $2,105/mo payment. Total monthly income equals $3,419/mo, and annual cash flow comes to $4,090/yr on $142,545 invested. Return on cash invested is 22.78% in year one, and rental yield stands at 9.54% on a $430,000 basis. Equity gained on principal adds $2,775/yr, and 5% annual appreciation accumulates to $118,801 by year five. Five-year ROI measures 119.5% and total cumulative return in cash reaches $170,343. For financing, Ziffy Mortgage’s DSCR program evaluates $3,419/mo property income against a $2,105/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2013
8,189 sqft lot
$N/A/sqft
$60 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 |
|---|---|---|
| 2024-12-13 | Price change | $430,000 |
| 2024-12-03 | Price change | $445,000 |
| 2024-11-21 | Price change | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $458,941 | 10.00% |
| 2023-12-27 | $6759.77 | -12.77% | $417,219 | 10.00% |
| 2022-12-27 | $7749.08 | 1.56% | $379,290 | 10.00% |
Listed by: Joe Iley • Mission Real Estate Group
Mls Name: NTREIS
Mls ID: #20778367
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.
