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 1012 Binney Dr, Haslet, TX, 76052 priced at $385,000 converts $3,146/mo rent into $189/mo cash flow after a $1,884/mo obligation. Total monthly income equals $3,146/mo, and annual cash flow totals $2,262/yr on $127,628 invested. Return on cash invested prints 21.68% in year one, and rental yield reads 9.81% against a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation compiles into $106,368 by year five. Five-year ROI reaches 114.31% and total cumulative return in cash sums $145,894. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,146/mo property income covering a $1,884/mo payment, not borrower’s personal income.
Single Family
Built in 2022
6,838 sqft lot
$N/A/sqft
$150 quarterly 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 |
|---|---|---|
| 2025-08-07 | Listed for sale | $385,000 |
| 2025-08-07 | Listing removed | $385,000 |
| 2025-07-18 | Price change | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-08 | $8432.57 | 0.31% | $365,716 | -0.83% |
| 2023-08-08 | $8406.84 | 1212.38% | $368,772 | 759.01% |
| 2022-08-08 | $640.58 | N/A | $42,930 | N/A |
Listed by: Cassandra Nero • Monument Realty
Mls Name: NTREIS
Mls ID: #21026008
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.
