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 10816 Emerald Park Ln, Haslet, TX, 76052 priced at $399,500 pairs $4,462/mo rent with $1,596/mo cash flow after a $1,955/mo payment. Total monthly income equals $4,462/mo, and annual cash flow comes to $19,157/yr on $132,434 invested. Return on cash invested is 34.37% in year one, and rental yield stands at 13.4% on a $399,500 basis. Equity gained on principal adds $2,578/yr, and 5% annual appreciation accumulates to $110,374 by year five. Five-year ROI measures 181.71% and total cumulative return in cash reaches $240,651. For financing, Ziffy Mortgage’s DSCR program evaluates $4,462/mo property income against a $1,955/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
5,227 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 |
|---|---|---|
| 2024-07-13 | Price change | $399,500 |
| 2024-07-12 | Price change | $414,000 |
| 2024-06-25 | Listed for sale | $419,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3443.46 | -4.36% | $380,612 | 21.42% |
| 2022-08-14 | $3600.47 | 0.56% | $313,466 | -1.19% |
| 2021-08-14 | $3580.49 | 8.42% | $317,255 | 7.58% |
Listed by: Gema Landeros • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20589418
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.
