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 1813 Eridanus Dr, Haslet, TX, 76052 listed at $350,000 pairs $3,166/mo rent with a $1,713/mo payment to leave $594/mo cash flow. Total monthly income runs $3,166/mo, and annual cash flow reaches $7,126/yr on $116,025 cash to close. Return on cash invested measures 26.05% in year one, and rental yield registers 10.85% at a $350,000 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,699 by year five. Five-year ROI tracks 137.29% and total cumulative return in cash totals $159,290. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,166/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
8,363 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 |
|---|---|---|
| 2025-07-15 | Listed for sale | $350,000 |
| 2023-05-11 | Sold | N/A |
| 2023-04-18 | Pending sale | $359,775 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-15 | $915.41 | -11.34% | $352,544 | 4.21% |
| 2023-07-15 | $1032.48 | N/A | $338,294 | N/A |
Listed by: Caroline Harris • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20997651
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.
