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 500 Letara Ranch Rd, Haslet, TX, 76052 priced at $448,000 pairs $3,414/mo rent with $165/mo cash flow after a $2,193/mo payment. Total monthly income equals $3,414/mo, and annual cash flow comes to $1,985/yr on $148,512 invested. Return on cash invested is 21.25% in year one, and rental yield stands at 9.14% on a $448,000 basis. Equity gained on principal adds $2,891/yr, and 5% annual appreciation accumulates to $123,774 by year five. Five-year ROI measures 111.41% and total cumulative return in cash reaches $165,458. For financing, Ziffy Mortgage’s DSCR program evaluates $3,414/mo property income against a $2,193/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
8,363 sqft lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2024-12-03 | Price change | $448,000 |
| 2024-11-25 | Price change | $449,000 |
| 2024-10-18 | Price change | $455,775 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4839.42 | 2.17% | $488,489 | 3.73% |
| 2023-12-27 | $4736.66 | -0.59% | $470,907 | 17.39% |
| 2022-12-27 | $4764.63 | 39.05% | $401,159 | 92.85% |
Listed by: Wendy Bartlett • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20686835
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.
