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 1443 Silver Sage Dr, Haslet, TX, 76052 priced at $564,500 pairs $5,107/mo rent with $918/mo cash flow after a $2,763/mo payment. Total monthly income equals $5,107/mo, and annual cash flow comes to $11,012/yr on $185,721 invested. Return on cash invested is 25.99% in year one, and rental yield stands at 10.86% on a $564,500 basis. Equity gained on principal adds $3,643/yr, and 5% annual appreciation accumulates to $155,961 by year five. Five-year ROI measures 137.05% and total cumulative return in cash reaches $254,522. For financing, Ziffy Mortgage’s DSCR program evaluates $5,107/mo property income against a $2,763/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
8,755 sqft lot
$N/A/sqft
$2,100 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 |
|---|---|---|
| 2024-05-16 | Price change | $564,500 |
| 2024-04-03 | Price change | $569,000 |
| 2024-03-18 | Listed for sale | $575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2537.06 | -31.95% | $476,069 | 34.25% |
| 2022-08-14 | $3728.00 | -30.38% | $354,601 | 9.07% |
| 2021-08-14 | $5354.95 | 66.80% | $325,127 | 322.24% |
Listed by: Lonnie Hendry • Team Hendry Realty
Mls Name: NTREIS
Mls ID: #20562526
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.
