14605 Little Water DrHasletTX76052
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Haslet at 14605 Little Water Dr, Haslet, TX, 76052 listed at $499,500 pairs $4,410/mo rent with a $2,445/mo payment to leave $854/mo cash flow. Total monthly income runs $4,410/mo, and annual cash flow reaches $10,251/yr on $165,584 cash to close. Return on cash invested measures 26.1% in year one, and rental yield registers 10.59% at a $499,500 basis. Equity gained on principal adds $3,223/yr, and annual property appreciation at 5% supports $138,003 by year five. Five-year ROI tracks 137.27% and total cumulative return in cash totals $227,299. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,410/mo property income relative to a $2,445/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
7,405 sqft lot
$N/A/sqft
$42 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rena Connors • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #21058790
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.