Seaberry II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 | $2,578/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

Seaberry II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 | $2,578/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2773 sft

6415 Pinehurst Dr, Granbury, TX, 76049

5 Bed
5 Bath
4065 sft

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

Seaberry Plan, Parks at Panchasarp Farms

4 Bed
4 Bath
3478 sft

Seaberry Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

Primrose FE III Plan, Parks at Panchasarp Farms

3 Bed
4 Bath
3525 sft

Primrose FE III Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

Nearby investment properties with comparable prices

4 Bed
3 Bath
2700 sft

The Vaquero Plan, Coppenger Place, Godley, TX, 76044

3 Bed
4 Bath
3525 sft

Primrose FE III Plan, Silo Mills, Joshua, TX, 76058

4 Bed
4 Bath
3478 sft

Seaberry Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

4 Bed
4 Bath
3918 sft

Lily II 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 Seaberry II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028 listed at $539,990 pairs $6,418/mo rent with a $2,643/mo payment to leave $2,578/mo cash flow. Total monthly income runs $6,418/mo, and annual cash flow reaches $30,936/yr on $177,657 cash to close. Return on cash invested measures 37.47% in year one, and rental yield registers 14.26% at a $539,990 basis. Equity gained on principal adds $3,484/yr, and annual property appreciation at 5% supports $149,189 by year five. Five-year ROI tracks 198.25% and total cumulative return in cash totals $352,199. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,418/mo property income relative to a $2,643/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Classic Series Seaberry II floor plan is a two-story home with three bedrooms, three and a half bathrooms, a Dining Room, Media Room, and a Study. Other various room combinations are available. Contact us or visit our model home for more information about this and other available plans.

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