Bellflower IV Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 | 5.25% 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 IV Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 | 5.25% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Dogwood III Plan, Parks at Panchasarp Farms

4 Bed
3 Bath
2333 sft

Dogwood 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

Cypress II Plan, Parks at Panchasarp Farms

4 Bed
3 Bath
2454 sft

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

Magnolia III Plan, Parks at Panchasarp Farms

5 Bed
4 Bath
3754 sft

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

Nearby investment properties with comparable prices

5 Bed
5 Bath
4035 sft

Primrose VI Plan, Wildcat Ridge, Godley, TX, 76044

- Bed
- Bath
- sft

Wildcat Rdg #Y2DP8Q, Godley, TX, 76044

- Bed
- Bath
- sft

Wildcat Rdg #Y2ZESN, Godley, TX, 76044

4 Bed
3 Bath
2857 sft

9604 Wildcat Rdg, Godley, TX, 76044

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

Rental property for sale in Burleson at Bellflower IV Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 generates $2,749/mo in rent, after a $3,074/mo payment. Total monthly income is $2,749/mo. Return on cash invested sits at 10.09% in year one, and rental yield is 5.25% on a $627,990 entry. Equity gained on principal adds $4,052/yr, while 5% annual appreciation builds toward $173,502 over five years. Five-year ROI reaches 51.36% and total cumulative return in cash sums $106,107. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,749/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

A two-story home with five bedrooms, four and a half bathrooms, dining room, study, upstairs game room, and media room, plus an In-Law suite with a full ensuite bathroom, walk-in shower, separate tub, dual sinks, and two walk-in closets. Additional configurations include an upstairs bedroom with or without a full bathroom in lieu of an upstairs media room or a first-floor media room in lieu of the dining 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