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 1213 Trails End St, Azle, TX, 76020 offers $2,072/mo rent that, after a $876/mo payment, leaves $799/mo cash flow. Total monthly income is $2,072/mo, and annual cash flow is $9,591/yr on $59,339 cash. Return on cash invested measures 36.07% in year one, and rental yield stands at 13.89% at a $179,000 entry. Equity gained on principal adds $1,155/yr while 5% annual appreciation compounds into $49,454 by year five. Five-year ROI records 190.81% and total cumulative return in cash reaches $113,223. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,072/mo property income versus a $876/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76020, Azle, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,879 (100%) |
| Owner Occupied HU | 10,695 (71.9%) |
| Renter Occupied HU | 3,057 (20.5%) |
| Vacant Housing Units | 1,127 ( 7.6%) |
| Median Home Value | $389,632 |
| Average Home Value | $421,923 |
Residential
14,293
Single Family
13,691
Multi-Family
602
Businesses
598
Date | Event | Price |
|---|---|---|
| 2024-11-24 | Price change | $179,000 |
| 2024-10-16 | Listed for sale | $209,900 |
| 2024-10-03 | Contingent | $209,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1827.11 | -20.00% | $203,842 | -7.31% |
| 2023-12-27 | $2283.91 | -23.74% | $219,922 | 22.51% |
| 2022-12-27 | $2994.88 | 2.85% | $179,510 | 17.43% |
Listed by: Kay Rollins • Superior Real Estate Group
Mls Name: NTREIS
Mls ID: #20665070
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.
