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 14721 Bandana Rd, Haslet, TX, 76052 with 5% annual appreciation on a $410,400 basis while $5,045/mo rent supports operations. Total monthly income totals $5,045/mo and a $2,009/mo payment preserves $2,080/mo for cash returns. Annual cash flow comes to $24,965/yr on $136,048 deployed, and return on cash invested reaches 38.26% in year one. Equity gained on principal adds $2,648/yr, and five-year appreciation sums $113,386 alongside rental yield of 14.75%. Five-year ROI measures 202.61% and total cumulative return in cash totals $275,645.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,045/mo property income versus a $2,009/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
8,973 sqft lot
$N/A/sqft
$550 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 |
|---|---|---|
| 2024-08-13 | Price change | $400,400 |
| 2024-08-01 | Listed for sale | $410,400 |
| 2024-07-24 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20618560
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.
