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 14857 Gilley Ln, Haslet, TX, 76052 generates $3,420/mo in rent and, after a $1,958/mo payment, leaves $523/mo in cash flow. Total monthly income is $3,420/mo, and annual cash flow is $6,272/yr on $132,600 invested. Return on cash invested sits at 24.64% in year one, and rental yield is 10.26% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 129.6% and total cumulative return in cash sums $171,856. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,420/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
6,534 sqft lot
$N/A/sqft
$158 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 |
|---|---|---|
| 2025-02-05 | Listed for sale | $400,000 |
| 2023-10-06 | Sold | N/A |
| 2023-09-19 | Pending sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4968.56 | 101.55% | $380,508 | 8.51% |
| 2023-02-12 | $2465.23 | -32.83% | $350,682 | 14.07% |
| 2022-02-12 | $3670.40 | N/A | $307,438 | 10.00% |
Listed by: Crystal Zschirnt • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20829795
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.
