Bellflower II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 | 5.91% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Bellflower II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 | 5.91% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Carolina III Plan, Parks at Panchasarp Farms

4 Bed
3 Bath
3067 sft

Carolina III Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

Hawthorne II Plan, Parks at Panchasarp Farms

4 Bed
3 Bath
2752 sft

Hawthorne II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

Violet IV Plan, Parks at Panchasarp Farms

4 Bed
4 Bath
2838 sft

Violet IV Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

Dewberry II Plan, Parks at Panchasarp Farms

4 Bed
3 Bath
3026 sft

Dewberry II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

Nearby investment properties with comparable prices

Magnolia II Side Entry Plan, Wildcat Ridge

4 Bed
3 Bath
3430 sft

Magnolia II Side Entry Plan, Wildcat Ridge, Godley, TX, 76044

5 Bed
5 Bath
4226 sft

Bellflower IV Plan, Silo Mills, Joshua, TX, 76058

Bellflower II Plan, Parks at Panchasarp Farms

4 Bed
4 Bath
3774 sft

Bellflower II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

4 Bed
4 Bath
3557 sft

23 Osprey St, Joshua, TX, 76058

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Burleson at Bellflower II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 listed at $557,990 pairs $2,749/mo rent with a $2,731/mo payment. Total monthly income runs $2,749/mo. Return on cash invested measures 12.09% in year one, and rental yield registers 5.91% at a $557,990 basis. Equity gained on principal adds $3,601/yr, and annual property appreciation at 5% supports $154,162 by year five. Five-year ROI tracks 62.14% and total cumulative return in cash totals $114,070. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,749/mo property income relative to a $2,731/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

A two-story floor plan with four bedrooms, three and a half bathrooms, dining room, game room, media room and a study. Optional configurations include a media room in lieu of the dining room or an optional Bedroom 5 with or without a full bathroom in lieu of an upstairs media room.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76028, Burleson, TX area.

Housing Distribution

Housing Statistics

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