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 504 Ranchito Pass, Haslet, TX, 76052 generates $2,862/mo in rent and, after a $1,664/mo payment, leaves $393/mo in cash flow. Total monthly income is $2,862/mo, and annual cash flow is $4,720/yr on $112,710 invested. Return on cash invested sits at 24.1% in year one, and rental yield is 10.1% on a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation builds toward $93,936 over five years. Five-year ROI reaches 126.72% and total cumulative return in cash sums $142,830. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,862/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
5,501 sqft lot
$N/A/sqft
$153 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 |
|---|---|---|
| 2024-12-03 | Price change | $340,000 |
| 2024-11-11 | Price change | $345,000 |
| 2024-10-04 | Price change | $349,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4329.16 | 3.67% | $331,541 | 1.60% |
| 2023-12-27 | $4175.71 | 97.62% | $326,308 | 130.43% |
| 2022-12-27 | $2112.98 | 379.69% | $141,607 | 194.16% |
Listed by: Dao Tran • AKL Real Estate
Mls Name: NTREIS
Mls ID: #20746118
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.
