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% |
Total monthly income runs $3,600/mo, and a $3,206/mo payment. Purchase price stands at $655,000, and rental yield measures 6.6% with $3,600/mo rent. Return on cash invested shows 13.81% in year one, and 5% annual appreciation builds toward $180,964 over five years. Five-year ROI reaches 71.45% and total cumulative return in cash records $153,971. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,600/mo property income covering a $3,206/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
$770 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 |
|---|---|---|
| 2025-12-03 | Price change | $655,000 |
| 2025-11-19 | Price change | $657,000 |
| 2025-10-28 | Price change | $665,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Teri Walter • Key Trek-CC
Mls Name: NTREIS
Mls ID: #20845177
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.
