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% |
Investment property for sale in Haslet at 10804 Abbeyglen Ct, Haslet, TX, 76052 offers a 13.7% rental yield on a $350,000 purchase with $3,995/mo rent. Total monthly income registers $3,995/mo, and a $1,713/mo payment leaves $1,481/mo available for distribution. Annual cash flow reaches $17,774/yr on $116,025 to close, and return on cash invested stands at 35.23% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 186.32% and total cumulative return in cash at $216,182. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,995/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
7,492 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-05-30 | Pending sale | $350,000 |
| 2025-05-22 | Contingent | $350,000 |
| 2025-05-16 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $2971.21 | -4.83% | $314,582 | -15.03% |
| 2023-07-01 | $3122.10 | -4.38% | $370,233 | 26.71% |
| 2022-07-01 | $3265.00 | N/A | $292,188 | 13.07% |
Listed by: Patty Vasquez • JPAR Dallas
Mls Name: NTREIS
Mls ID: #20938734
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.
