Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Remodeled Duplex with Positive Cashflow Title is generated by Realmo AI

    820 Ash Street, Burleson, TX 76028

    View on Map
    Claim this Listing
    For Sale
    $395,000

    Fully occupied duplex with immediate cash flow in growing area.

    Type:Multi-Family / Full Duplex
    Property size:
    2,174 SF
    Price / SF:
    $181/SF
    Added:
    Oct 29, 2025
    Days on Market:
    215
    Last Refresh:
    May 13 at 9:19 pm

    Property Features for 820 Ash Street

    General Information

    Standard status
    Active
    Size
    2,174 SF
    Property subtype
    Multi-Family / Full Duplex

    Building Details

    Year Built
    1978

    We can help!

    Listing Contact
    Lucas Sawyer

    Listing agent Lucas Sawyer License #0571709

    Listing office DFW Real Estate Group

    Listing date Oct 29, 2025

    Source Compass

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of DFW Real Estate Group

    HighLights

    • 100% Occupied Duplex with Immediate Positive Cash Flow: Provides instant return on investment.
    • Remodeled in 2019 and Well Maintained: Ensures minimal immediate maintenance.
    • Each Unit Features 2 Bedrooms, 1 Bathroom, and Approximately 1,077 sqft.
    • Updated Kitchens and Bathrooms with Modern Finishes: Increases tenant appeal.
    • Convenient Location: Minutes from highway, groceries, restaurants, entertainment, and schools.
    • Separate Utility Rooms with Built‑in Cabinets and Covered/Uncovered Rear Parking.

    Overview

    This is a 100% occupied duplex, presenting an investment and cash flow opportunity. The full duplex was remodeled in 2019 and has been well maintained. Each unit is approximately 1,077 square feet and features 2 bedrooms and 1 bathroom. Interior features include modern ceramic floor tile throughout, double vanity, updated mirrors and lighting, and walk-in closets, with a double closet in the primary bedroom. Ceiling fans are installed in each unit. The updated kitchens feature tile backsplash and refrigerators. Each unit also has a separate utility room with built-in cabinets. Exterior features include rear parking, both covered and uncovered, a front porch, and a large parking and open area in the back with a side yard. The property is located minutes from the highway, groceries, restaurants, entertainment, and schools. The existing monthly leases are for $1,550, which currently includes the landlord paying for mowing and water expenses. The property sees high demand for living and tenant inquiries.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Auto Repair Shop

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Burleson
    County
    Johnson
    State
    Texas
    Longitude
    -97.33685
    Latitude
    32.53014

    Nearby Similar for Sale

    • $749,900

      Versatile Commercial Building Near Burleson

      6,000 SF building near Burleson, Mansfield, Fort Worth, Alvarado.
      5321 E Fm 1187, Burleson, TX 76028
      View Details
    • $980,000

      Burleson Commercial Space For Sale

      Commercial space on 0.75 acres in high-traffic area.
      120 NW Newton Drive, Burleson, TX 76028
      View Details
    • $1,175,000
      5,592 SF

      Four Tenant-Occupied Properties in Burleson

      Four side-by-side tenant-occupied properties on individual lots in Burleson, TX.
      101-107 Syble Jean Drive, Burleson, TX 76028
      View Details
    • $895,000

      Burleson Commercial Property on FM 1187

      4,160 SF building on 1.08 acres with working bays.
      4690 E Fm 1187, Burleson, TX 76028
      View Details
    • $1,200,000

      Versatile Building in Burleson, TX

      Updated 7,100 sq ft building near I-35 and Old Town.
      116 N Clark Street, Burleson, TX 76028
      View Details
    • $625,000
      3,485 SF

      New Duplex in Burleson, TX

      New duplex in high-demand rental market with strong investment potential.
      3501 E Renfro Street, Burleson, TX 76028
      View Details
    • $1,725,000

      Medical-Professional Office Building For Sale

      High-visibility commercial property suited for medical or professional services.
      434 Wilshire Boulevard, Burleson, TX 76028
      View Details
    • $950,000
      3,093 SF

      Burleson Flex Property with Acreage

      18.29 acres with a 3,093 sq ft home and workshop.
      3225 FM 731, Burleson, TX 76028
      View Details
    • $1,995,000

      Burleson Church or Business Opportunity

      Versatile, renovated property suitable for church, daycare, office, or business.
      342 Alsbury Boulevard, Burleson, TX 76028
      View Details
    • $899,000

      Burleson Restaurant with Double Drive-Thru

      Restaurant opportunity with double drive-thru in high-traffic Burleson location.
      330 John Jones Drive, Burleson, TX 76028
      View Details
    • $1,500,000
      2,335 SF

      Turn-Key Burleson Farm and Ranch

      10-acre farm and ranch property with extensive equestrian facilities.
      1824 Fm 731, Burleson, TX 76028
      View Details
    • $395,000
      2,154 SF

      Remodeled Duplex with Positive Cashflow

      100% occupied duplex in Burleson, TX with immediate cashflow.
      820 Ash Street, Burleson, TX 76028
      View Details

    FAQs

    What type of property is this?
    Duplex - Fully occupied duplex with immediate cash flow in growing area.
    Where is this duplex located?
    The property is located at 820 Ash Street Burleson, TX.
    What is the asking price?
    The asking price for this property is $395,000.
    What are key features of this property?
    This property features: 100% Occupied Duplex with Immediate Positive Cash Flow: Provides instant return on investment.; Remodeled in 2019 and Well Maintained: Ensures minimal immediate maintenance.; Each Unit Features 2 Bedrooms, 1 Bathroom, and Approximately 1,077 sqft.
    (817) 988-2748
    We can help!
    Listing Contact
    Lucas Sawyer
    Real Estate License ID: 0571709
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    820 Ash Street, Burleson, TX 76028
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!