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 932 Walnut St, Burleson, TX, 76028 uses $73,957 cash to close to unlock $7,170/yr annual cash flow and $597/mo monthly cash flow. Total monthly income runs $2,234/mo, and a $1,092/mo payment keeps the spread at $597/mo. Purchase price stands at $223,099, and rental yield measures 12.02% with $2,234/mo rent. Return on cash invested shows 29.6% in year one, and 5% annual appreciation builds toward $61,638 over five years. Five-year ROI reaches 156.37% and total cumulative return in cash records $115,644. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,234/mo property income covering a $1,092/mo payment rather than investor’s personal income.
Townhouse
Built in 2005
3,484 sqft lot
$N/A/sqft
$150 quarterly 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 |
|---|---|---|
| 2024-10-14 | Price change | $223,099 |
| 2024-09-30 | Listed for sale | $231,599 |
| 2024-08-29 | Listing removed | $219,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1398.51 | 20.74% | $279,048 | 39.39% |
| 2022-10-23 | $1158.30 | 33.30% | $200,190 | 34.45% |
| 2021-10-23 | $868.93 | -6.25% | $148,892 | -5.45% |
Listed by: Debbie Mcclain • Epique Realty LLC
Mls Name: NTREIS
Mls ID: #20734722
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.
