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 1745 Eridanus Dr, Haslet, TX, 76052 priced at $489,990 pairs $3,600/mo rent with $33/mo cash flow after a $2,398/mo payment. Total monthly income equals $3,600/mo, and annual cash flow comes to $390/yr on $162,432 invested. Return on cash invested is 20.15% in year one, and rental yield stands at 8.82% on a $489,990 basis. Equity gained on principal adds $3,162/yr, and 5% annual appreciation accumulates to $135,375 by year five. Five-year ROI measures 105.56% and total cumulative return in cash reaches $171,465. For financing, Ziffy Mortgage’s DSCR program evaluates $3,600/mo property income against a $2,398/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
7,749 sqft lot
$N/A/sqft
$250 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 |
|---|---|---|
| 2025-04-28 | Listed for sale | $489,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $258.78 | 23.89% | $82,130 | 20.00% |
| 2023-04-28 | $208.88 | N/A | $68,442 | N/A |
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20916356
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.
