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 $3,122/mo, and a $2,275/mo payment. Purchase price stands at $464,900, and rental yield measures 8.06% with $3,122/mo rent. Return on cash invested shows 18.03% in year one, and 5% annual appreciation builds toward $128,443 over five years. Five-year ROI reaches 94.13% and total cumulative return in cash records $145,072. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,122/mo property income covering a $2,275/mo payment rather than investor’s personal income.
Single Family
Built in 2020
6,011 sqft lot
$N/A/sqft
$700 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 |
|---|---|---|
| 2025-07-11 | Listed for sale | $464,900 |
| 2025-06-05 | Listing removed | $472,900 |
| 2025-05-22 | Price change | $472,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-11 | $4286.73 | 1.02% | $453,602 | -9.18% |
| 2023-07-11 | $4243.40 | -4.33% | $499,435 | 27.41% |
| 2022-07-11 | $4435.54 | 8.03% | $391,980 | 11.66% |
Listed by: Roxana Hale • JPAR Grapevine West
Mls Name: NTREIS
Mls ID: #20997477
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.
