








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


Investment property for sale in Haslet at 2116 Kelva Dr, Haslet, TX, 76052 listed at $476,025 pairs $3,600/mo rent with a $2,330/mo payment to leave $131/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $1,578/yr on $157,802 cash to close. Return on cash invested measures 20.91% in year one, and rental yield registers 9.08% at a $476,025 basis. Equity gained on principal adds $3,072/yr, and annual property appreciation at 5% supports $131,517 by year five. Five-year ROI tracks 109.64% and total cumulative return in cash totals $173,021. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $2,330/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
9,278 sqft lot
$N/A/sqft
$1,000 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 |
|---|---|---|
| 2025-04-05 | Price change | $476,025 |
| 2025-04-03 | Listed for sale | $475,799 |
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: #20894573
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.