204 Queen Annes Dr · Burleson, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 26.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +15.0/30.0
- ARV discount +7.5/15.0
- 1% rule +5.0/10.0
- DSCR +5.0/10.0
- Schools +4.0/10.0
- Livability +4.0/5.0
- Rent growth +2.9/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$28,600
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
Key facts
- Open floor plan
- New light fixtures
- Walk in closet
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $29k.
Deal economics
- At list price, monthly cash flow is $2k ($20k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $29k).
- Cap rate 76.6% vs local median 3.5% in Burleson — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 79/100 on livability (#53 in TX, #2,133 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F.
- Burleson ISD (suburban): math 41% / reading 48% proficiency, ranked #236 of 826 in TX (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Academy At Nola Dunn (math 52% / reading 59%, grade C, #587 of 4,322 statewide, top 14%, 675 students, 17% FRL); Hughes Middle (math 40% / reading 40%, grade F, #646 of 1,662 statewide, top 40%, 944 students, 49% FRL); Burleson H S (math 29% / reading 51%, grade F, #809 of 1,632 statewide, top 50%, 1,761 students, 39% FRL) — zoned schools at 35% FRL track the district average.
- Market conditions: Rents rising (+1.8%/yr); 684 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 18,938 units permitted in Tarrant County in 2024 (8,336 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $198 of loan paydown is wiped out by about $858 of value loss. Plan a longer hold.
- Tarrant County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (-3.0% appreciation + 1.8% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
Negotiation context
- Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
- 6 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 8.29% ✓
- Cap rate
- 76.62%
- Cash-on-cash
- 251.16%
- DSCR
- 12.18
- GRM
- 1.0
CMA / ARV
- ARV (on-the-fly)
- $352,498
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1328 Dandelion Trl | 0.11mi | 4/2.5 | 2,329 (+4%) | 1mo | $332,500 | $143 | 84 |
| 153 Sandlewood Ln | 0.19mi | 3/2.0 (-1) | 2,160 (-3%) | 1mo | $314,900 | $146 | 80 |
| 636 Whitetail Deer Ln | 0.30mi | 4/2.5 | 2,128 (-5%) | 2mo | $225,000 | $106 | 75 |
| 1300 Anna Lea Ln | 0.13mi | 4/2.5 | 2,460 (+10%) | 2mo | $349,999 | $142 | 73 |
| 1133 Windy Meadows Dr | 0.16mi | 4/2.5 | 2,461 (+10%) | 1mo | $388,000 | $158 | 72 |
| 1305 Highcrest Dr | 0.23mi | 4/2.0 | 1,958 (-12%) | 2mo | $300,000 | $153 | 67 |
| 1328 Wysteria Ln | 0.38mi | 4/2.0 | 2,011 (-10%) | 0mo | $345,000 | $172 | 65 |
| 394 Meadow Ridge Dr | 0.31mi | 4/3.0 | 1,947 (-13%) | 1mo | $295,000 | $152 | 59 |
| 1304 Pheasant Run | 0.60mi | 4/2.0 | 2,413 (+8%) | 1mo | $385,000 | $160 | 58 |
| 729 Big Horn Trl | 0.63mi | 4/2.0 | 2,418 (+8%) | 0mo | $419,000 | $173 | 56 |
| 1116 Wilderness Trl | 0.46mi | 3/2.0 (-1) | 1,954 (-12%) | 0mo | $335,000 | $171 | 53 |
| 108 N Cliffside Dr N | 0.44mi | 4/2.5 | 2,544 (+14%) | 3mo | $419,999 | $165 | 52 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 1.78% rent growth · sell at horizon
- IRR
- —
- Equity multiple
- 13.40×
- Total profit
- $99,273
- Equity at exit
- $4,264
- IRR
- —
- Equity multiple
- 27.54×
- Total profit
- $212,529
- Equity at exit
- $2,473
Cash invested: $8,008 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 76028
- Home prices YoY
- -33.4%
- Rents YoY
- 1.8%
- Active inventory
- 684
- Price-to-rent
- 1.0×
Monthly cashflow live
- Estimated rent
- $2,372 high interval (Pro) →
- Mortgage (P&I)
- −$150
- Tax est. 1.5%
- −$36 /mo · $429/yr
- Insurance
- −$12
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$498
- Net cashflow
- $1,676
Break-even live
Sensitivity live
| Price | -10% $1,696 | -5% $1,686 | +0% $1,676 | +5% $1,666 | +10% $1,656 |
|---|---|---|---|---|---|
| Rent | -10% $1,489 | -5% $1,582 | +0% $1,676 | +5% $1,770 | +10% $1,863 |
| Rate | -1.0pp $1,690 | -0.5pp $1,683 | base $1,676 | +0.5pp $1,669 | +1.0pp $1,661 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $7,150
- Closing costs
- $858
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 245 Queen Annes Dr Burleson, TX | 3.0 | 2.5 | 2157 | $2,000 | $0.93 | 22d | 1 | 0.15mi |
| 1301 Anna Lea Ln Burleson, TX | 4.0 | 2.5 | 2428 | $2,300 | $0.95 | 45d | 1 | 0.16mi |
| 1120 Highcrest Dr Burleson, TX | 3.0 | 2.0 | 1462 | $2,100 | $1.44 | 18d | 1 | 0.22mi |
| 125 NE Brushy Mound Rd Burleson, TX | 3.0 | 2.0 | 1671 | $2,200 | $1.32 | 26d | 1 | 0.28mi |
| 121 NE Brushy Mound Rd Burleson, TX | 3.0 | 2.0 | 1690 | $2,500 | $1.48 | 26d | 1 | 0.28mi |
| 337 Snapdragon Ct Burleson, TX | 3.0 | 2.0 | 2183 | $2,800 | $1.28 | 0d | 1 | 0.29mi |
| 329 Indian Blanket Dr Burleson, TX | 3.0 | 2.0 | 1799 | $2,100 | $1.17 | 23d | 1 | 0.33mi |
| 1419 Windy Meadows Dr Burleson, TX | 4.0 | 2.0 | 1950 | $2,400 | $1.23 | 20d | 1 | 0.35mi |
| 1136 Foxglove Ln Burleson, TX | 3.0 | 2.0 | 1987 | $2,129 | $1.07 | 23d | 1 | 0.35mi |
| 357 Coral Vine Ln Burleson, TX | 4.0 | 2.0 | 1846 | $2,400 | $1.30 | 45d | 1 | 0.47mi |
| 400 Plum Ct Burleson, TX | 4.0 | 3.0 | 2987 | $2,950 | $0.99 | 8d | 1 | 0.56mi |
| 209 Rock Hill Dr Crowley, TX | 4.0 | 2.0 | 1908 | $2,275 | $1.19 | 45d | 1 | 0.59mi |
| 129 Hirth Dr Crowley, TX | 3.0 | 3.0 | 1624 | $1,850 | $1.14 | 14d | 1 | 0.67mi |
| 929 Mesa Vista Dr Crowley, TX | 4.0 | 2.0 | 2239 | $2,400 | $1.07 | 14d | 1 | 0.74mi |
| 637 Peach Ln Burleson, TX | 3.0 | 2.0 | 1953 | $2,400 | $1.23 | 26d | 1 | 0.83mi |
| 408 Flagstone Dr Burleson, TX | 3.0 | 2.0 | 2093 | $2,261 | $1.08 | 9d | 1 | 0.83mi |
| 783 Peach Ln Burleson, TX | 4.0 | 2.0 | 2005 | $7,500 | $3.74 | 45d | 1 | 0.92mi |
| 416 San Lucas Dr Crowley, TX | 4.0 | 2.0 | 1884 | $2,199 | $1.17 | 23d | 1 | 0.93mi |
| 900 Vicksburg Ln Burleson, TX | 4.0 | 2.0 | 1744 | $2,215 | $1.27 | 9d | 1 | 0.93mi |
| 612 Celeste Ln Burleson, TX | 4.0 | 2.5 | 2720 | $3,136 | $1.15 | 0d | 1 | 1.00mi |
| 829 Beaver Creek Dr Burleson, TX | 4.0 | 2.0 | 1864 | $2,400 | $1.29 | 12d | 1 | 1.03mi |
| 709 Daniels Dr Crowley, TX | 3.0 | 2.0 | 1418 | $2,040 | $1.44 | 0d | 1 | 1.04mi |
| 601 Porter Ave Crowley, TX | 3.0 | 2.0 | 1563 | $2,195 | $1.40 | 45d | 1 | 1.09mi |
| 305 W FM 1187 Crowley, TX | 1.0–3.0 | 1.0–2.0 | 1181 | $4,194 | $3.55 | 0d | 28 | 1.14mi |
| 905 Chestnut Ave Burleson, TX | 3.0 | 2.0 | 1855 | $2,190 | $1.18 | 45d | 1 | 1.15mi |
| 521 Mesquite Ave Crowley, TX | 3.0 | 2.0 | 1400 | $1,900 | $1.36 | 26d | 1 | 1.20mi |
| 412 Riverbed Dr Crowley, TX | 3.0 | 2.0 | 1638 | $2,100 | $1.28 | 45d | 1 | 1.20mi |
| 1008 Rock Springs Dr Burleson, TX | 3.0 | 2.0 | 1472 | $1,995 | $1.36 | 45d | 1 | 1.21mi |
| 1001 W Golden Ln Burleson, TX | 2.0–3.0 | 2.5 | 1835 | $2,295 | $1.25 | 0d | 7 | 1.22mi |
| 1024 Stockton Dr Burleson, TX | 3.0 | 2.0 | 1514 | $1,905 | $1.26 | 45d | 1 | 1.25mi |
| 129 Currie Ct Crowley, TX | 3.0 | 2.0 | 1478 | $1,955 | $1.32 | 45d | 1 | 1.25mi |
| 812 Sierra Cir Burleson, TX | 4.0 | 2.0 | 1818 | $2,300 | $1.27 | 45d | 1 | 1.26mi |
| 12320 Treeline Dr Crowley, TX | 4.0 | 3.0 | 2458 | $2,295 | $0.93 | 45d | 1 | 1.28mi |
| 1113 Mourning Dove Dr Burleson, TX | 4.0 | 2.0 | 2898 | $2,525 | $0.87 | 4d | 1 | 1.29mi |
| 1113 Mourning Dove Dr Burleson, TX | 4.0 | 2.0 | 2898 | $2,525 | $0.87 | 6d | 1 | 1.29mi |
| 409 Oxford St Burleson, TX | 3.0 | 2.0 | 1402 | $1,995 | $1.42 | 45d | 1 | 1.30mi |
| 280 Edison Ln Crowley, TX | 3.0 | 2.0 | 1478 | $1,925 | $1.30 | 26d | 1 | 1.30mi |
| 209 E Eller Ave Crowley, TX | 4.0 | 2.0 | 1978 | $2,200 | $1.11 | 14d | 1 | 1.31mi |
| 12524 Panorama Dr Burleson, TX | 4.0 | 2.0 | 2100 | $2,050 | $0.98 | 13d | 1 | 1.31mi |
| 205 Kennedy Dr Crowley, TX | 3.0 | 2.0 | 1478 | $1,935 | $1.31 | 14d | 1 | 1.31mi |
Listing history 22 events
-
2026-05-12$28,600 Active
-
2018-08-28soldstatus Sold 688-char remark
Show marketing remark (688 chars)
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
-
2018-08-28soldstatus
Show marketing remark (688 chars)
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
-
2018-07-23status Pending 688-char remark
Show marketing remark (688 chars)
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
-
2018-07-17historical Active Option Contract 688-char remark
Show marketing remark (688 chars)
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
-
2018-07-12price $209,000 688-char remark
Show marketing remark (688 chars)
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
-
2018-06-26price $220,000 688-char remark
Show marketing remark (688 chars)
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
-
2018-06-19$229,997 Active 688-char remark
Show marketing remark (688 chars)
This beautiful home offers 2 living and 2 dining areas, spacious open floor plan. Living room features WBFP. Split bedroom concept with large master suite and walk in closet. Kitchen has a breakfast bar, granite counter tops, SS Whirlpool (new range) appliances, walk-in pantry. Home has many updates to include new light fixtures, 2 in faux wood blinds! FRESH paint exterior and interior, popcorn ceiling removed throughout, NEW roof, NEW siding in the back including LARGE covered patio for entertaining. Great Burleson ISD schools. The homes location is close to schools, shopping, dining and close to major highways, only 15 minutes from downtown Fort Worth. Come see for yourself!
-
2013-11-26soldstatus
-
2013-11-25soldstatus Closed 217-char remark
Show marketing remark (217 chars)
BACK ON MARKET! Spacious 4-2-2 in great neighborhood. Two living, two dining areas, corner wood burning fireplace, oversized covered patio. Split bedrooms, lots of storage. EZ access to shopping, restaurants, highway.
-
2013-11-19status Pending 217-char remark
Show marketing remark (217 chars)
BACK ON MARKET! Spacious 4-2-2 in great neighborhood. Two living, two dining areas, corner wood burning fireplace, oversized covered patio. Split bedrooms, lots of storage. EZ access to shopping, restaurants, highway.
-
2013-11-03price $127,900 Active Option Contract 217-char remark
Show marketing remark (217 chars)
BACK ON MARKET! Spacious 4-2-2 in great neighborhood. Two living, two dining areas, corner wood burning fireplace, oversized covered patio. Split bedrooms, lots of storage. EZ access to shopping, restaurants, highway.
-
2013-11-03historical Active Option Contract 217-char remark
Show marketing remark (217 chars)
BACK ON MARKET! Spacious 4-2-2 in great neighborhood. Two living, two dining areas, corner wood burning fireplace, oversized covered patio. Split bedrooms, lots of storage. EZ access to shopping, restaurants, highway.
-
2013-10-28status Active 217-char remark
Show marketing remark (217 chars)
BACK ON MARKET! Spacious 4-2-2 in great neighborhood. Two living, two dining areas, corner wood burning fireplace, oversized covered patio. Split bedrooms, lots of storage. EZ access to shopping, restaurants, highway.
-
2013-10-09historical Active Option Contract 217-char remark
Show marketing remark (217 chars)
BACK ON MARKET! Spacious 4-2-2 in great neighborhood. Two living, two dining areas, corner wood burning fireplace, oversized covered patio. Split bedrooms, lots of storage. EZ access to shopping, restaurants, highway.
-
2013-10-04$124,900 Active 217-char remark
Show marketing remark (217 chars)
BACK ON MARKET! Spacious 4-2-2 in great neighborhood. Two living, two dining areas, corner wood burning fireplace, oversized covered patio. Split bedrooms, lots of storage. EZ access to shopping, restaurants, highway.
-
2010-09-27soldstatus
-
2010-09-15historical
-
2010-07-01$110,000
-
2006-05-24soldstatus
-
2006-04-17historical
-
2006-04-07$115,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
- Wind 5/10 Major 26% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $28,461
- − Mortgage interest
- −$1,602
- − Property taxes
- −$429
- − Insurance
- −$143
- − Repairs & maintenance
- −$2,277
- − Management
- −$2,277
- − Depreciation
- −$832
- Taxable income
- $20,901
- Est. tax owed @ 24.0%
- −$5,016
- After-tax cash flow
- $15,096/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Burleson ISD
- NCES district ID
- 4812180
- Math proficiency
- 41% ▼ -8.00%
- Reading proficiency
- 48% ▼ -3.00%
- Median HH income
- $69,349
- Composite
- 40.05/100
- National rank
- #3818
- State rank
- #236 of 826 in TX
Livability — Burleson
- Score
- 79/100
- State rank
- #53
- US rank
- #2133
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Burleson, TX
- County
- Johnson County · 147,987 people
- City population
- 81,549
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 81,549
- Household income
- $101,138
- Rent vs Own
- Severe rent burden
- 1117.0
Population outlook (Tarrant County) Hauer SSP2
- Today (2025)
- 2,380,417 people
- By 2030
- 2,578,900 · +8.3%
- By 2040
- 2,974,995 · +25.0%
- By 2050
- 3,350,489 · +40.8%
- By 2075
- 4,216,909 · +77.2%
- By 2100
- 4,741,527 · +99.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (69%)
- Race & ethnicity
- White 69% Hispanic / Latino 19% Two or more races 11% Black 6% Asian 1%
- Hispanic origin (detail)
- Mexican 17%
- Common ancestry
- Lithuanian 2% Italian 2% Slovak 2%
- Foreign-born
- 5% · Canada
- Languages at home
- 88% English-only · Spanish 10% Other Indo-European 1%
Political lean MEDSL · Tarrant
- 2024 margin
- Lean R (+5.1) · D 46.7% · R 51.9% · Other 1.4%
- 2008→2024 swing
- +6.6pp toward D · 2008: -11.7pp · 2024: -5.1pp
- All cycles
- 2024: R+5.1 2020: D+0.2 2016: R+8.7 2012: R+15.7 2008: R+11.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -141.44%
- Current HPI
- 282.466
- Rent YoY
- ▲ 1.78%
- Metro
- Dallas-Fort Worth-Arlington, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-75.1% since first listed22 events — show timeline
- 2026-05-12 Listed $28,600 FSBO.com
- 2018-08-28 Sold (Public Records) — Public Records
- 2018-08-28 Sold (MLS) — NTREIS
- 2018-07-23 Pending — NTREIS
- 2018-07-17 Contingent — NTREIS
- 2018-07-12 Price Changed $209,000 NTREIS
- 2018-06-26 Price Changed $220,000 NTREIS
- 2018-06-19 Listed $229,997 NTREIS
- 2013-11-26 Sold (Public Records) — Public Records
- 2013-11-25 Sold (MLS) — NTREIS
- 2013-11-19 Pending — NTREIS
- 2013-11-03 Contingent — NTREIS
- 2013-11-03 Price Changed $127,900 NTREIS
- 2013-10-28 Relisted — NTREIS
- 2013-10-09 Contingent — NTREIS
- 2013-10-04 Listed $124,900 NTREIS
- 2010-09-27 Sold (MLS) — NTREIS
- 2010-09-15 Listing Removed — NTREIS
- 2010-07-01 Listed $110,000 NTREIS
- 2006-05-24 Sold (MLS) — NTREIS
- 2006-04-17 Listing Removed — NTREIS
- 2006-04-07 Listed $115,000 NTREIS
Property tax history
+4.5%/yrLatest (2025): $6,418 · -3.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…