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 333 Shady Ln, Azle, TX, 76020 priced at $280,000 pairs $2,624/mo rent with $633/mo cash flow after a $1,370/mo payment. Total monthly income equals $2,624/mo, and annual cash flow comes to $7,600/yr on $92,820 invested. Return on cash invested is 28.1% in year one, and rental yield stands at 11.25% on a $280,000 basis. Equity gained on principal adds $1,807/yr, and 5% annual appreciation accumulates to $77,359 by year five. Five-year ROI measures 147.99% and total cumulative return in cash reaches $137,361. For financing, Ziffy Mortgage’s DSCR program evaluates $2,624/mo property income against a $1,370/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1976
0.27 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 |
|---|---|---|
| 2024-11-09 | Price change | $280,000 |
| 2024-09-30 | Listed for sale | $283,500 |
| 2024-09-18 | Listing removed | $283,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4402.02 | 15.09% | $286,849 | -11.77% |
| 2023-12-27 | $3824.94 | -18.37% | $325,109 | 25.98% |
| 2022-12-27 | $4685.63 | 4.72% | $258,072 | 15.98% |
Listed by: Amanda Bell • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20719587
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.
