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 12205 Prudence Dr, Haslet, TX, 76052 generates $3,600/mo in rent and, after a $2,203/mo payment, leaves $326/mo in cash flow. Total monthly income is $3,600/mo, and annual cash flow is $3,909/yr on $149,175 invested. Return on cash invested sits at 22.53% in year one, and rental yield is 9.6% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 118.31% and total cumulative return in cash sums $176,490. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,600/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
6,490 sqft lot
$N/A/sqft
$885 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 |
|---|---|---|
| 2025-05-17 | Listed for sale | $450,000 |
| 2025-04-17 | Listing removed | $450,000 |
| 2025-03-14 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-18 | $4004.96 | 0.83% | $423,825 | -8.62% |
| 2023-05-18 | $3971.93 | -4.34% | $463,816 | 26.76% |
| 2022-05-18 | $4152.14 | 8.02% | $365,912 | 11.34% |
Listed by: Jami Mumley • Best Home Realty
Mls Name: NTREIS
Mls ID: #20937215
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.
