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 Cooper F Plan, High Country, Burleson, TX, 76028 priced at $537,950 converts $6,600/mo rent into $2,775/mo cash flow after a $2,633/mo obligation. Total monthly income equals $6,600/mo, and annual cash flow totals $33,295/yr on $176,986 invested. Return on cash invested prints 38.87% in year one, and rental yield reads 14.72% against a $537,950 entry. Equity gained on principal adds $3,471/yr, while 5% annual appreciation compiles into $148,626 by year five. Five-year ROI reaches 205.73% and total cumulative return in cash sums $364,111. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,600/mo property income covering a $2,633/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-06-01 | Listed for sale | $537,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Online Concierge • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A
