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% |
Rental property for sale in Haslet at 12168 Hulson Trl, Haslet, TX, 76052 priced at $475,000 pairs $5,286/mo rent with $1,844/mo cash flow after a $2,325/mo payment. Total monthly income equals $5,286/mo, and annual cash flow comes to $22,127/yr on $157,463 invested. Return on cash invested is 33.96% in year one, and rental yield stands at 13.35% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 179.57% and total cumulative return in cash reaches $282,763. For financing, Ziffy Mortgage’s DSCR program evaluates $5,286/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
0.25 Acres 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 |
|---|---|---|
| 2024-08-04 | Price change | $475,000 |
| 2024-07-14 | Price change | $485,000 |
| 2024-07-06 | Price change | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4226.16 | -4.33% | $462,007 | 20.13% |
| 2022-08-14 | $4417.55 | N/A | $384,604 | 24.07% |
| 2021-08-14 | N/A | N/A | $310,000 | N/A |
Listed by: Ursula Del-Aguila • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20623634
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.
