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 841 Thomas Crossing Dr, Burleson, TX, 76028 priced at $620,000 pairs $6,179/mo rent with $1,736/mo cash flow after a $3,035/mo payment. Total monthly income equals $6,179/mo, and annual cash flow comes to $20,836/yr on $203,980 invested. Return on cash invested is 30.27% in year one, and rental yield stands at 11.96% on a $620,000 basis. Equity gained on principal adds $4,001/yr, and 5% annual appreciation accumulates to $171,295 by year five. Five-year ROI measures 159.7% and total cumulative return in cash reaches $325,755. For financing, Ziffy Mortgage’s DSCR program evaluates $6,179/mo property income against a $3,035/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
0.26 Acres lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $620,000 |
| 2020-02-25 | Listing removed | $465,000 |
| 2020-02-05 | Pending sale | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $4779.47 | -2.37% | $635,457 | 7.73% |
| 2023-03-28 | $4895.53 | -4.20% | $589,853 | 19.11% |
| 2022-03-28 | $5110.25 | 2.08% | $495,201 | 10.89% |
Listed by: Chad Haynes • INC Realty LLC
Mls Name: NTREIS
Mls ID: #20881879
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.
