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 11813 Kynborrow Rd, Haslet, TX, 76052 uses $190,820 cash to close to unlock $19,138/yr annual cash flow and $1,595/mo monthly cash flow. Total monthly income runs $5,782/mo, and a $2,839/mo payment keeps the spread at $1,595/mo. Purchase price stands at $580,000, and rental yield measures 11.96% with $5,782/mo rent. Return on cash invested shows 30.09% in year one, and 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 158.76% and total cumulative return in cash records $302,949. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,782/mo property income covering a $2,839/mo payment rather than investor’s personal income.
Single Family
Built in 2021
7,187 sqft lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2024-07-29 | Listed for sale | $580,000 |
| 2024-05-16 | Listing removed | N/A |
| 2024-05-04 | Price change | $580,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $605,604 | 28.43% |
| 2022-08-14 | $6088.01 | 726.03% | $471,537 | 742.03% |
| 2021-08-14 | $737.02 | -1.50% | $56,000 | N/A |
Listed by: Christie Cannon • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20552515
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.
