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% |
Investment property for sale in Haslet at 436 Frio Pass Trl, Haslet, TX, 76052 listed at $332,500 pairs $4,121/mo rent with a $1,627/mo payment to leave $1,704/mo cash flow. Total monthly income runs $4,121/mo, and annual cash flow reaches $20,451/yr on $110,224 cash to close. Return on cash invested measures 38.46% in year one, and rental yield registers 14.87% at a $332,500 basis. Equity gained on principal adds $2,146/yr, and annual property appreciation at 5% supports $91,864 by year five. Five-year ROI tracks 203.79% and total cumulative return in cash totals $224,620. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,121/mo property income relative to a $1,627/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
5,488 sqft lot
$N/A/sqft
$633 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 |
|---|---|---|
| 2024-08-03 | Price change | $332,500 |
| 2024-07-04 | Price change | $335,000 |
| 2024-06-17 | Listed for sale | $338,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Songmei Wang • TopSky Realty Texas Inc
Mls Name: NTREIS
Mls ID: #20642145
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.
