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 2113 Kelva Dr, Haslet, TX, 76052 offers $3,600/mo rent that, after a $1,995/mo payment, leaves $618/mo cash flow. Total monthly income is $3,600/mo, and annual cash flow is $7,420/yr on $135,095 cash. Return on cash invested measures 25.4% in year one, and rental yield stands at 10.6% at a $407,525 entry. Equity gained on principal adds $2,630/yr while 5% annual appreciation compounds into $112,592 by year five. Five-year ROI records 133.78% and total cumulative return in cash reaches $180,734. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,600/mo property income versus a $1,995/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,098 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $407,525 |
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: #20885605
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.
