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 14704 Gilley Ln, Haslet, TX, 76052 priced at $375,000 pairs $3,600/mo rent with $888/mo cash flow after a $1,835/mo payment. Total monthly income equals $3,600/mo, and annual cash flow comes to $10,653/yr on $124,313 invested. Return on cash invested is 28.48% in year one, and rental yield stands at 11.52% on a $375,000 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,606 by year five. Five-year ROI measures 150.16% and total cumulative return in cash reaches $186,663. For financing, Ziffy Mortgage’s DSCR program evaluates $3,600/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2017
5,749 sqft lot
$N/A/sqft
$138 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 |
|---|---|---|
| 2024-08-07 | Price change | $375,000 |
| 2024-07-15 | Price change | $380,000 |
| 2024-06-17 | Price change | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5319.03 | -0.81% | $415,569 | 15.64% |
| 2022-08-14 | $5362.31 | 25.55% | $359,370 | 19.00% |
| 2021-08-14 | $4271.09 | 6.20% | $301,999 | 7.97% |
Listed by: Crystal Sanchez • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20558746
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.
