Rental Property Investment Analysis
Investment metrics for Desire, Burleson, TX 76028
redfin
Single Family
📍 Desire, Burleson, TX 76028
$64,995
🛏 3 bed
🚿 2 bath
📐 1,216 sqft
58
/ 100
Deal Score
D
Weak Investment
Grade D · 58/100
Monthly Cash Flow
+$43
After all expenses
Cap Rate
7.01%
Strong yield
Monthly Rent
$524/mo
Estimated
Total Expenses
$481/mo
All-in monthly
Cash-on-Cash
3.43%
Low return
Annual Cash Flow
$512
Per year
Break-Even Analysis
Break-Even Rent
$481 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Major highway connectivity offers convenient access to regional employment centers for professionals residing in this growing suburban market.
- ▸Abundant local outdoor recreation areas and green spaces contribute to a desirable lifestyle that attracts long-term family tenants.
- ▸Concentrated retail and service corridors provide residents with essential modern amenities, strengthening the overall appeal for residential leasing.
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (58/100). The modest positive monthly cash flow of +$43/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family at Desire, Burleson, TX 76028 is listed at $64,995 with 3 bed / 2 bath and 1,216 sq ft.
The estimated monthly rent is $524, generating a modest positive monthly cash flow of +$43 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.01% and the cash-on-cash return is 3.43%. This deal received a score of 58/100 (Grade D: Weak Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk