The Harrison Plan, SweetgrassHasletTX76052
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Haslet at The Harrison Plan, Sweetgrass, Haslet, TX, 76052 offers $5,068/mo rent that, after a $2,912/mo payment, leaves $837/mo cash flow. Total monthly income is $5,068/mo, and annual cash flow is $10,045/yr on $195,752 cash. Return on cash invested measures 25.19% in year one, and rental yield stands at 10.22% at a $594,990 entry. Equity gained on principal adds $3,839/yr while 5% annual appreciation compounds into $164,385 by year five. Five-year ROI records 132.38% and total cumulative return in cash reaches $259,127. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,068/mo property income versus a $2,912/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices