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 874 Thomas Crossing Dr, Burleson, TX, 76028 with 5% annual appreciation on a $623,000 basis while $4,956/mo rent supports operations. Total monthly income totals $4,956/mo and a $3,049/mo payment preserves $518/mo for cash returns. Annual cash flow comes to $6,212/yr on $204,967 deployed, and return on cash invested reaches 23.09% in year one. Equity gained on principal adds $4,020/yr, and five-year appreciation sums $172,123 alongside rental yield of 9.55%. Five-year ROI measures 121.11% and total cumulative return in cash totals $248,229.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,956/mo property income versus a $3,049/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
0.26 Acres lot
$N/A/sqft
$100 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 |
|---|---|---|
| 2024-12-16 | Price change | $623,000 |
| 2024-11-29 | Listed for sale | $625,000 |
| 2018-08-31 | Listing removed | $419,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4477.19 | -2.39% | $659,842 | 7.95% |
| 2023-12-27 | $4586.97 | -3.46% | $611,275 | 19.40% |
| 2022-12-27 | $4751.50 | 2.34% | $511,960 | 11.26% |
Listed by: Shana Beaty • Key Real Estate Texas LLC
Mls Name: NTREIS
Mls ID: #20777443
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.
