








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Azle at 1428 Whitetail Ln, Azle, TX, 76020 offers a 14.3% rental yield on a $459,900 purchase with $5,480/mo rent. Total monthly income registers $5,480/mo, and a $2,251/mo payment leaves $2,176/mo available for distribution. Annual cash flow reaches $26,115/yr on $152,457 to close, and return on cash invested stands at 37.04% in year one. Equity gained on principal adds $2,968/yr while 5% annual appreciation supports $127,062 over five years. Portfolio math shows five-year ROI at 196.02% and total cumulative return in cash at $298,842. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,480/mo property income against a $2,251/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
10,018 sqft lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2024-08-07 | Price change | $459,900 |
| 2024-06-04 | Price change | $469,300 |
| 2024-05-13 | Listed for sale | $468,150 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Rachel Morton • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #20615794
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.