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 2045 Waterleaf Rd, Haslet, TX, 76052 priced at $775,000 converts $4,633/mo rent into after a $3,793/mo obligation. Total monthly income equals $4,633/mo. Return on cash invested prints 15.03% in year one, and rental yield reads 7.17% against a $775,000 entry. Equity gained on principal adds $5,001/yr, while 5% annual appreciation compiles into $214,118 by year five. Five-year ROI reaches 78.17% and total cumulative return in cash sums $199,327. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,633/mo property income covering a $3,793/mo payment, not borrower’s personal income.
Single Family
Built in 2023
0.49 Acres lot
$N/A/sqft
$2,300 annually 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 |
|---|---|---|
| 2025-03-10 | Listed for sale | $775,000 |
| 2025-02-06 | Listing removed | $829,900 |
| 2025-01-16 | Price change | $829,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-11 | $8147.83 | 107.10% | $715,395 | 751.66% |
| 2023-03-11 | $3934.29 | 1.26% | $84,000 | 20.00% |
| 2022-03-11 | $3885.43 | N/A | $70,000 | N/A |
Listed by: Ben Wegmann • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20867220
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.
