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 13510 Willow Springs Rd, Haslet, TX, 76052 with 5% annual appreciation on a $759,999 basis while $5,918/mo rent supports operations. Total monthly income totals $5,918/mo and a $3,720/mo payment preserves $513/mo for cash returns. Annual cash flow comes to $6,160/yr on $250,040 deployed, and return on cash invested reaches 22.52% in year one. Equity gained on principal adds $4,904/yr, and five-year appreciation sums $209,974 alongside rental yield of 9.34%. Five-year ROI measures 118.06% and total cumulative return in cash totals $295,189.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,918/mo property income versus a $3,720/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1986
0.62 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 |
|---|---|---|
| 2025-09-13 | Listed for sale | $759,999 |
| 2025-09-13 | Listing removed | $764,500 |
| 2025-08-22 | Price change | $764,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-13 | $3911.74 | 3.12% | $702,804 | 6.44% |
| 2023-09-13 | $3793.36 | -1.49% | $660,290 | 12.93% |
| 2022-09-13 | $3850.90 | 57.75% | $584,712 | 54.26% |
Listed by: Karrie Wallace • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #21059105
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.
