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 Azle at 1208 Dragon Way, Azle, TX, 75114 generates $2,760/mo in rent and, after a $1,556/mo payment, leaves $499/mo in cash flow. Total monthly income is $2,760/mo, and annual cash flow is $5,993/yr on $105,367 invested. Return on cash invested sits at 25.6% in year one, and rental yield is 10.42% on a $317,849 entry. Equity gained on principal adds $2,051/yr, while 5% annual appreciation builds toward $87,816 over five years. Five-year ROI reaches 134.58% and total cumulative return in cash sums $141,804. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,760/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
6,011 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jared Turner • Turner Mangum,LLC
Mls Name: NTREIS
Mls ID: #21084122
