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 1612 Fallingwater Trl, Haslet, TX, 76052 offers a 9.61% rental yield on a $495,000 purchase with $3,965/mo rent. Total monthly income registers $3,965/mo, and a $2,423/mo payment leaves $396/mo available for distribution. Annual cash flow reaches $4,753/yr on $164,093 to close, and return on cash invested stands at 22.81% in year one. Equity gained on principal adds $3,194/yr while 5% annual appreciation supports $136,759 over five years. Portfolio math shows five-year ROI at 119.73% and total cumulative return in cash at $196,474. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,965/mo property income against a $2,423/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
9,626 sqft lot
$N/A/sqft
$146 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 |
|---|---|---|
| 2024-12-02 | Price change | $495,000 |
| 2024-10-21 | Listed for sale | $500,000 |
| 2020-06-01 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $438,503 | 10.00% |
| 2023-12-27 | N/A | N/A | $398,639 | 10.00% |
| 2022-12-27 | N/A | N/A | $362,399 | 10.00% |
Listed by: Bryanna Lashbrook • BK Real Estate LLC
Mls Name: NTREIS
Mls ID: #20737342
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.
