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 1925 Fairway Bend Dr, Haslet, TX, 76052 generates $7,610/mo in rent and, after a $4,772/mo payment, leaves $677/mo in cash flow. Total monthly income is $7,610/mo, and annual cash flow is $8,121/yr on $320,775 invested. Return on cash invested sits at 22.59% in year one, and rental yield is 9.37% on a $975,000 entry. Equity gained on principal adds $6,292/yr, while 5% annual appreciation builds toward $269,375 over five years. Five-year ROI reaches 118.41% and total cumulative return in cash sums $379,827. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,610/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
2.50 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-23 | Listed for sale | $975,000 |
| 2021-04-30 | Sold | N/A |
| 2021-04-09 | Pending sale | $650,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4761.94 | 6.93% | $828,886 | 22.58% |
| 2022-08-14 | $4453.42 | 44.18% | $676,196 | 24.67% |
| 2021-08-14 | $3088.71 | 7.82% | $542,383 | 14.19% |
Listed by: Curtis Rose • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20682725
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.
