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 1716 Wassel Rd, Haslet, TX, 76052 offers a 14.04% rental yield on a $395,000 purchase with $4,622/mo rent. Total monthly income registers $4,622/mo, and a $1,933/mo payment leaves $1,761/mo available for distribution. Annual cash flow reaches $21,136/yr on $130,943 to close, and return on cash invested stands at 36.05% in year one. Equity gained on principal adds $2,549/yr while 5% annual appreciation supports $109,131 over five years. Portfolio math shows five-year ROI at 190.8% and total cumulative return in cash at $249,834. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,622/mo property income against a $1,933/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
6,011 sqft lot
$N/A/sqft
$625 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 |
|---|---|---|
| 2024-08-21 | Listed for sale | $395,000 |
| 2024-07-25 | Listing removed | N/A |
| 2024-07-09 | Price change | $405,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $5340.21 | 32.13% | $455,000 | 27.87% |
| 2022-08-30 | $4041.49 | 8.03% | $355,821 | 11.24% |
| 2021-08-30 | $3741.25 | 400.02% | $319,875 | 471.21% |
Listed by: Jason Todd • TruHome Real Estate
Mls Name: NTREIS
Mls ID: #20687236
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.
