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 907 Hidden Lake Dr, Burleson, TX, 76028 listed at $390,000 pairs $3,977/mo rent with a $1,909/mo payment to leave $1,204/mo cash flow. Total monthly income runs $3,977/mo, and annual cash flow reaches $14,442/yr on $129,285 cash to close. Return on cash invested measures 31.08% in year one, and rental yield registers 12.24% at a $390,000 basis. Equity gained on principal adds $2,517/yr, and annual property appreciation at 5% supports $107,750 by year five. Five-year ROI tracks 163.96% and total cumulative return in cash totals $211,976. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,977/mo property income relative to a $1,909/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
0.40 Acres 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 |
|---|---|---|
| 2024-08-06 | Price change | $390,000 |
| 2024-07-03 | Listed for sale | $395,000 |
| 2017-09-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5270.27 | -12.17% | $290,087 | 10.00% |
| 2022-08-14 | $6000.52 | 2.77% | $263,715 | 10.00% |
| 2021-08-14 | $5838.60 | -0.35% | $239,741 | 3.68% |
Listed by: Cara Holt • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20662384
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.
