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 412 Falling Star Dr, Haslet, TX, 76052 priced at $300,000 converts $3,499/mo rent into $1,320/mo cash flow after a $1,468/mo obligation. Total monthly income equals $3,499/mo, and annual cash flow totals $15,840/yr on $99,450 invested. Return on cash invested prints 35.84% in year one, and rental yield reads 14% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 189.63% and total cumulative return in cash sums $188,592. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,499/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 2019
6,011 sqft lot
$N/A/sqft
$46 monthly 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 |
|---|---|---|
| 2024-08-07 | Listed for sale | $300,000 |
| 2019-12-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2475.56 | -4.42% | $366,650 | 32.50% |
| 2022-08-14 | $2590.09 | 8.02% | $276,714 | 34.98% |
| 2021-08-14 | $2397.68 | -12.46% | $205,000 | N/A |
Listed by: Crystal Zschirnt • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20689213
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.
