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% |
Total monthly income runs $3,511/mo, and a $2,496/mo payment. Purchase price stands at $510,000, and rental yield measures 8.26% with $3,511/mo rent. Return on cash invested shows 19.09% in year one, and 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 99.71% and total cumulative return in cash records $167,295. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,511/mo property income covering a $2,496/mo payment rather than investor’s personal income.
Single Family
Built in 1986
0.54 Acres lot
$N/A/sqft
$59 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $510,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $3419.42 | -29.51% | $371,000 | -5.99% |
| 2023-06-06 | $4850.59 | -1.24% | $394,627 | 17.88% |
| 2022-06-06 | $4911.26 | 3.84% | $334,776 | 18.78% |
Listed by: Alicia Dale • NTX Legacy Realty, LLC
Mls Name: NTREIS
Mls ID: #20934783
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.
