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 13504 Bates Aston Rd, Haslet, TX, 76052 listed at $748,000 pairs $7,403/mo rent with a $3,661/mo payment to leave $2,084/mo cash flow. Total monthly income runs $7,403/mo, and annual cash flow reaches $25,007/yr on $246,092 cash to close. Return on cash invested measures 30.22% in year one, and rental yield registers 11.88% at a $748,000 basis. Equity gained on principal adds $4,827/yr, and annual property appreciation at 5% supports $206,659 by year five. Five-year ROI tracks 159.32% and total cumulative return in cash totals $392,078. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,403/mo property income relative to a $3,661/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1999
2.50 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-05-15 | Listed for sale | $748,000 |
| 2024-05-11 | Contingent | $748,000 |
| 2024-05-03 | Listed for sale | $748,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2574.50 | N/A | $708,000 | 14.74% |
| 2022-08-14 | N/A | N/A | $617,064 | 20.27% |
| 2021-08-14 | $2589.23 | 5.71% | $513,070 | 9.78% |
Listed by: Julie Gray • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20606769
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.
