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 1961 Kella Ct, Haslet, TX, 76052 priced at $417,625 converts $2,400/mo rent into after a $2,044/mo obligation. Total monthly income equals $2,400/mo. Return on cash invested prints 14.25% in year one, and rental yield reads 6.9% against a $417,625 entry. Equity gained on principal adds $2,695/yr, while 5% annual appreciation compiles into $115,382 by year five. Five-year ROI reaches 73.95% and total cumulative return in cash sums $102,377. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $2,044/mo payment, not borrower’s personal income.
Single Family
Built in 2025
7,405 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 |
|---|---|---|
| 2025-01-24 | Listed for sale | $417,625 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Rachel Morton • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #20825903
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.
