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 155 Fossil Rock Dr, Azle, TX, 76020 priced at $519,980 converts $5,876/mo rent into $2,178/mo cash flow after a $2,545/mo obligation. Total monthly income equals $5,876/mo, and annual cash flow totals $26,140/yr on $171,073 invested. Return on cash invested prints 35.34% in year one, and rental yield reads 13.56% against a $519,980 entry. Equity gained on principal adds $3,355/yr, while 5% annual appreciation compiles into $143,661 by year five. Five-year ROI reaches 186.8% and total cumulative return in cash sums $319,565. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,876/mo property income covering a $2,545/mo payment, not borrower’s personal income.
Single Family
Built in 2004
1.47 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 |
|---|---|---|
| 2024-08-01 | Price change | $519,980 |
| 2024-06-30 | Listed for sale | $529,980 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2079.45 | 0.68% | $532,220 | 28.08% |
| 2022-08-13 | $2065.40 | 4.42% | $415,540 | N/A |
| 2021-08-13 | $1977.99 | 3.12% | $415,540 | 17.00% |
Listed by: Zen Mago • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20649637
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.
