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 904 Thomas Crossing Dr, Burleson, TX, 76028 listed at $565,000 pairs $4,265/mo rent with a $2,765/mo payment to leave $239/mo cash flow. Total monthly income runs $4,265/mo, and annual cash flow reaches $2,871/yr on $185,885 cash to close. Return on cash invested measures 21.6% in year one, and rental yield registers 9.06% at a $565,000 basis. Equity gained on principal adds $3,646/yr, and annual property appreciation at 5% supports $156,099 by year five. Five-year ROI tracks 113.16% and total cumulative return in cash totals $210,339. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,265/mo property income relative to a $2,765/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
0.27 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 |
|---|---|---|
| 2024-10-08 | Listed for sale | $565,000 |
| 2024-08-11 | Contingent | $599,900 |
| 2024-07-18 | Price change | $599,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $6665.03 | 8.16% | $555,247 | 18.76% |
| 2022-10-15 | $6162.07 | 8.18% | $467,531 | 10.38% |
| 2021-10-15 | $5696.16 | 2.63% | $423,570 | 4.16% |
Listed by: Christina Clark • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20624444
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.
