Concept 3135 Plan, Oak Hills, Burleson, TX, 76028 | $456/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Concept 3135 Plan, Oak Hills, Burleson, TX, 76028 | $456/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3026 sft

Dewberry II Plan, Coyote Crossing, Godley, TX, 76044

Motivated Seller+ 1 more

4 Bed
3 Bath
3158 sft

7912 Rohne Ct, Granbury, TX, 76049

4 Bed
3 Bath
2778 sft

413 Venadito Dr, Godley, TX, 76044

3 Bed
3 Bath
2519 sft

Caraway Plan, Coyote Crossing, Godley, TX, 76044

Nearby investment properties with comparable prices

5 Bed
4 Bath
3754 sft

Magnolia III Plan, Wildcat Ridge, Godley, TX, 76044

5 Bed
4 Bath
3754 sft

Magnolia III Plan, Wildcat Ridge, Godley, TX, 76044

5 Bed
4 Bath
3754 sft

Magnolia III Plan, Wildcat Ridge, Godley, TX, 76044

5 Bed
4 Bath
3754 sft

Magnolia III Plan, Wildcat Ridge, 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

Investment property for sale in Burleson at Concept 3135 Plan, Oak Hills, Burleson, TX, 76028 with 5% annual appreciation on a $515,990 basis while $4,126/mo rent supports operations. Total monthly income totals $4,126/mo and a $2,526/mo payment preserves $456/mo for cash returns. Annual cash flow comes to $5,475/yr on $169,761 deployed, and return on cash invested reaches 23.29% in year one. Equity gained on principal adds $3,330/yr, and five-year appreciation sums $142,559 alongside rental yield of 9.6%. Five-year ROI measures 122.16% and total cumulative return in cash totals $207,372.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,126/mo property income versus a $2,526/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This expansive home offers a traditional floor plan with classic style and convenient living. The foyer leads to a private study with French doors and a formal dining room. The open-concept kitchen features a large island and connects to a breakfast nook with a window seat. Enjoy the family room with optional fireplace and access to the covered patio. The primary suite offers relaxation, while upstairs, three bedrooms and a game room create the ultimate retreat.

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