








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


Total monthly income runs $6,193/mo, and a $5,457/mo payment. Purchase price stands at $1,115,000, and rental yield measures 6.67% with $6,193/mo rent. Return on cash invested shows 14.4% in year one, and 5% annual appreciation builds toward $308,054 over five years. Five-year ROI reaches 74.51% and total cumulative return in cash records $269,185. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,193/mo property income covering a $5,457/mo payment rather than investor’s personal income.
Single Family
Built in 2021
0.70 Acres lot
$N/A/sqft
$185 quarterly 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 |
|---|---|---|
| 2024-08-06 | Price change | $1,115,000 |
| 2024-06-21 | Listed for sale | $1,135,000 |
| 2024-05-29 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $17540.71 | -32.02% | $1,148,030 | 12.23% |
| 2022-08-13 | $25804.47 | 358.14% | $1,022,906 | 378.52% |
| 2021-08-13 | $5632.49 | 441.62% | $213,765 | 468.00% |



Listed by: Shelby Moor • Elite Real Estate Texas
Mls Name: NTREIS
Mls ID: #20633173
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.