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 11128 Erinmoor Trl, Haslet, TX, 76052 uses $102,732 cash to close to unlock $20,605/yr annual cash flow and $1,717/mo monthly cash flow. Total monthly income runs $3,946/mo, and a $1,517/mo payment keeps the spread at $1,717/mo. Purchase price stands at $309,900, and rental yield measures 15.28% with $3,946/mo rent. Return on cash invested shows 39.97% in year one, and 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 211.75% and total cumulative return in cash records $217,536. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,946/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Single Family
Built in 2013
6,054 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 |
|---|---|---|
| 2024-07-18 | Price change | $309,900 |
| 2024-07-11 | Price change | $314,900 |
| 2024-06-27 | Price change | $319,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4178.39 | 12.71% | $356,011 | 23.99% |
| 2022-08-14 | $3707.07 | 13.78% | $287,126 | 15.98% |
| 2021-08-14 | $3258.17 | 5.44% | $247,563 | 7.04% |
Listed by: Ashley Ware • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20629036
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.
