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 11400 Dorado Vista Trl, Haslet, TX, 76052 listed at $399,000 pairs $3,600/mo rent with a $1,953/mo payment to leave $729/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $8,751/yr on $132,269 cash to close. Return on cash invested measures 26.52% in year one, and rental yield registers 10.83% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 139.65% and total cumulative return in cash totals $184,718. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
5,488 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-07-01 | Listed for sale | $399,000 |
| 2024-12-02 | Listing removed | $400,000 |
| 2024-11-18 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $3838.85 | -17.23% | $332,431 | -15.88% |
| 2023-07-01 | $4638.09 | 5.50% | $395,179 | 16.05% |
| 2022-07-01 | $4396.35 | 20.55% | $340,512 | 22.89% |
Listed by: Robin Glaysher • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20977793
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.
