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 14109 Cassiopeia Dr, Haslet, TX, 76052 with 5% annual appreciation on a $449,900 basis while $5,674/mo rent supports operations. Total monthly income totals $5,674/mo and a $2,202/mo payment preserves $2,391/mo for cash returns. Annual cash flow comes to $28,697/yr on $149,142 deployed, and return on cash invested reaches 39.15% in year one. Equity gained on principal adds $2,903/yr, and five-year appreciation sums $124,299 alongside rental yield of 15.13%. Five-year ROI measures 207.49% and total cumulative return in cash totals $309,454.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,674/mo property income versus a $2,202/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2021
7,187 sqft lot
$N/A/sqft
$250 quarterly 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 |
|---|---|---|
| 2024-08-22 | Listed for sale | $449,900 |
| 2021-06-01 | Listing removed | N/A |
| 2021-05-26 | Listed for sale | $402,474 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Alexis Pregel • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20708394
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.
