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 Princeton FSW (w/Game) Plan, High Country, Burleson, TX, 76028 offers $6,814/mo rent that, after a $2,702/mo payment, leaves $2,889/mo cash flow. Total monthly income is $6,814/mo, and annual cash flow is $34,662/yr on $181,592 cash. Return on cash invested measures 39.15% in year one, and rental yield stands at 14.81% at a $551,950 entry. Equity gained on principal adds $3,562/yr while 5% annual appreciation compounds into $152,494 by year five. Five-year ROI records 207.2% and total cumulative return in cash reaches $376,258. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,814/mo property income versus a $2,702/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2023-12-06 | Listing removed | N/A |
| 2023-10-20 | Price change | $551,950 |
| 2023-09-22 | Listed for sale | $549,950 |
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
