Worthington FS Plan, LeTara, Haslet, TX, 76052 | $1,956/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Worthington FS Plan, LeTara, Haslet, TX, 76052 | $1,956/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
5275 sft

9253 Cape Royale Ct, Fort Worth, TX, 76179

5 Bed
5 Bath
5500 sft

7909 Bal Harbour Ct, Fort Worth, TX, 76179

4 Bed
4 Bath
3029 sft

1021 Silver Sage Trl, Weatherford, TX, 76085

4 Bed
3 Bath
2726 sft

2726M Plan, Walsh 55', Aledo, TX, 76008

Nearby investment properties with comparable prices

5 Bed
4 Bath
4327 sft

10017 La Frontera Dr, Fort Worth, TX, 76179

3 Bed
3 Bath
2379 sft

8433 Hidden Creek Ct, North Richland Hills, TX, 76182

3 Bed
3 Bath
2924 sft

1708 Rolling Heights Ln, Aledo, TX, 76008

4 Bed
3 Bath
2937 sft

125 Oak Meadow Ln, Weatherford, TX, 76085

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Haslet at Worthington FS Plan, LeTara, Haslet, TX, 76052 priced at $712,950 converts $7,026/mo rent into $1,956/mo cash flow after a $3,490/mo obligation. Total monthly income equals $7,026/mo, and annual cash flow totals $23,467/yr on $234,561 invested. Return on cash invested prints 30.07% in year one, and rental yield reads 11.83% against a $712,950 entry. Equity gained on principal adds $4,601/yr, while 5% annual appreciation compiles into $196,975 by year five. Five-year ROI reaches 158.49% and total cumulative return in cash sums $371,749. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,026/mo property income covering a $3,490/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

***Some features shown on layout may be optional.. Consult with the Sales Counselor for community plan specific features.*** This 4 bedroom 3 bathroom plan is designed with a 3 car garage, study and powder room, spacious dining area, covered patio, a dual primary closet, as well as a large utility room and gourmet kitchen equipped with the latest desired features. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly.

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