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 917 Tara Dr, Burleson, TX, 76028 priced at $450,000 pairs $3,474/mo rent with $188/mo cash flow after a $2,203/mo payment. Total monthly income equals $3,474/mo, and annual cash flow comes to $2,256/yr on $149,175 invested. Return on cash invested is 21.42% in year one, and rental yield stands at 9.26% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 112.4% and total cumulative return in cash reaches $167,670. For financing, Ziffy Mortgage’s DSCR program evaluates $3,474/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2009
7,187 sqft lot
$N/A/sqft
$495 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 |
|---|---|---|
| 2025-04-26 | Listed for sale | $450,000 |
| 2019-07-08 | Listing removed | $303,000 |
| 2019-06-08 | Pending sale | $303,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-26 | N/A | N/A | $452,647 | 10.00% |
| 2023-04-26 | $8002.97 | -8.81% | $411,497 | 10.00% |
| 2022-04-26 | $8776.53 | 3.89% | $374,088 | 10.00% |
Listed by: Rachel Morton • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #20916565
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.
