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 1301 Sheltola Way, Haslet, TX, 76052 priced at $482,400 pairs $6,776/mo rent with $3,300/mo cash flow after a $2,361/mo payment. Total monthly income equals $6,776/mo, and annual cash flow comes to $39,598/yr on $159,916 invested. Return on cash invested is 44.67% in year one, and rental yield stands at 16.86% on a $482,400 basis. Equity gained on principal adds $3,113/yr, and 5% annual appreciation accumulates to $133,278 by year five. Five-year ROI measures 236.96% and total cumulative return in cash reaches $378,938. For financing, Ziffy Mortgage’s DSCR program evaluates $6,776/mo property income against a $2,361/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
8,886 sqft lot
$N/A/sqft
$550 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 |
|---|---|---|
| 2024-08-13 | Price change | $472,400 |
| 2024-07-05 | Listed for sale | $482,400 |
| 2024-06-26 | Listing removed | $492,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20618474
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.
