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 820 Basket Willow Ter, Haslet, TX, 76052 priced at $529,999 pairs $3,952/mo rent with $148/mo cash flow after a $2,594/mo payment. Total monthly income equals $3,952/mo, and annual cash flow comes to $1,773/yr on $174,370 invested. Return on cash invested is 21.08% in year one, and rental yield stands at 8.95% on a $529,999 basis. Equity gained on principal adds $3,420/yr, and 5% annual appreciation accumulates to $146,429 by year five. Five-year ROI measures 110.38% and total cumulative return in cash reaches $192,462. For financing, Ziffy Mortgage’s DSCR program evaluates $3,952/mo property income against a $2,594/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
7,187 sqft lot
$N/A/sqft
$425 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $529,999 |
| 2021-06-28 | Sold | N/A |
| 2021-06-02 | Pending sale | $439,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $4716.32 | 0.01% | $499,000 | 5.72% |
| 2023-05-30 | $4715.67 | -9.70% | $472,000 | 3.81% |
| 2022-05-30 | $5222.35 | 31.08% | $454,671 | 33.48% |
Listed by: Brittany Terry • Ritchey Realty
Mls Name: NTREIS
Mls ID: #20924884
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.
