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 101 Bel Grand Rd, Haslet, TX, 76052 priced at $765,000 pairs $4,459/mo rent with after a $3,744/mo payment. Total monthly income equals $4,459/mo. Return on cash invested is 14.89% in year one, and rental yield stands at 6.99% on a $765,000 basis. Equity gained on principal adds $4,936/yr, and 5% annual appreciation accumulates to $211,355 by year five. Five-year ROI measures 77.3% and total cumulative return in cash reaches $194,543. For financing, Ziffy Mortgage’s DSCR program evaluates $4,459/mo property income against a $3,744/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
0.46 Acres lot
$N/A/sqft
$1,250 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 |
|---|---|---|
| 2025-01-23 | Listed for sale | $765,000 |
| 2023-10-18 | Listing removed | N/A |
| 2023-08-22 | Price change | $823,440 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $98,000 | 27.27% |
| 2023-02-12 | $649.74 | N/A | $77,000 | N/A |
Listed by: Denise Johnson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20821921
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.
