








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,314/mo, and a $1,933/mo payment. Purchase price stands at $395,000, and rental yield measures 7.03% with $2,314/mo rent. Return on cash invested shows 15.38% in year one, and 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 79.76% and total cumulative return in cash records $104,442. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,314/mo property income covering a $1,933/mo payment rather than investor’s personal income.
Single Family
Built in 1940
7,492 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Matt Callahan • Callahan Realty Group
Mls Name: NTREIS
Mls ID: #21002707