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 128 Overland Trl, Azle, TX, 76020 offers $2,206/mo rent that, after a $1,361/mo payment, leaves $229/mo cash flow. Total monthly income is $2,206/mo, and annual cash flow is $2,745/yr on $92,157 cash. Return on cash invested measures 22.89% in year one, and rental yield stands at 9.52% at a $278,000 entry. Equity gained on principal adds $1,794/yr while 5% annual appreciation compounds into $76,806 by year five. Five-year ROI records 120.02% and total cumulative return in cash reaches $110,609. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,206/mo property income versus a $1,361/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2025
0.80 Acres 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 |
|---|---|---|
| 2025-06-11 | Listed for sale | $278,000 |
| 2025-06-11 | Listing removed | $279,000 |
| 2025-05-27 | Price change | $279,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $480.57 | 34.98% | $123,780 | N/A |
| 2023-06-11 | $356.04 | -1.06% | $123,780 | 56.19% |
| 2022-06-11 | $359.85 | 6.71% | $79,250 | -30.16% |
Listed by: Tanner Milner • All City Real Estate, Ltd. Co.
Mls Name: NTREIS
Mls ID: #20966307
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.
