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 1637 Escondido Dr, Haslet, TX, 76052 generates $3,023/mo in rent and, after a $1,762/mo payment, leaves $422/mo in cash flow. Total monthly income is $3,023/mo, and annual cash flow is $5,059/yr on $119,307 invested. Return on cash invested sits at 24.15% in year one, and rental yield is 10.08% on a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 126.96% and total cumulative return in cash sums $151,466. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,023/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
0.27 Acres lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2025-03-25 | Listed for sale | $359,900 |
| 2025-03-19 | Listed for rent | $3,800 |
| 2024-06-25 | Listing removed | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $3863.69 | -7.07% | $334,583 | -5.55% |
| 2023-03-25 | $4157.81 | 64.53% | $354,257 | 80.99% |
| 2022-03-25 | $2527.07 | 448.60% | $195,730 | 459.23% |
Listed by: Haiyan Zhan • Golden Realty
Mls Name: NTREIS
Mls ID: #20881205
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.
