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 900 Joshua Dr, Burleson, TX, 76028 listed at $385,500 pairs $4,033/mo rent with a $1,887/mo payment to leave $1,291/mo cash flow. Total monthly income runs $4,033/mo, and annual cash flow reaches $15,498/yr on $127,793 cash to close. Return on cash invested measures 32.04% in year one, and rental yield registers 12.55% at a $385,500 basis. Equity gained on principal adds $2,488/yr, and annual property appreciation at 5% supports $106,507 by year five. Five-year ROI tracks 169.09% and total cumulative return in cash totals $216,083. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,033/mo property income relative to a $1,887/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
8,712 sqft 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 |
|---|---|---|
| 2024-05-28 | Price change | $385,500 |
| 2024-04-19 | Listed for sale | $389,900 |
| 2023-08-02 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5676.86 | -22.48% | $320,280 | 10.00% |
| 2022-08-14 | $7323.07 | 40.16% | $291,164 | 34.71% |
| 2021-08-14 | $5224.73 | -1.58% | $216,135 | 2.47% |
Listed by: Louis Giddings • The Sales Team, REALTORS DFW
Mls Name: NTREIS
Mls ID: #20588827
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.
