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 Haslet at 1004 Shire Ave, Haslet, TX, 76052 priced at $305,000 converts $2,400/mo rent into $181/mo cash flow after a $1,493/mo obligation. Total monthly income equals $2,400/mo, and annual cash flow totals $2,171/yr on $101,108 invested. Return on cash invested prints 22.06% in year one, and rental yield reads 9.44% against a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation compiles into $84,266 by year five. Five-year ROI reaches 115.78% and total cumulative return in cash sums $117,058. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,493/mo payment, not borrower’s personal income.
Single Family
Built in 2022
5,749 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,869 (100%) |
| Owner Occupied HU | 12,259 (82.4%) |
| Renter Occupied HU | 2,138 (14.4%) |
| Vacant Housing Units | 472 ( 3.2%) |
| Median Home Value | $441,156 |
| Average Home Value | $497,392 |
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Joshua Jackson • National Real Estate Assoc
Mls Name: NTREIS
Mls ID: #20715208
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
