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 512 Beverly Rd, Azle, TX, 76020 priced at $215,000 pairs $2,202/mo rent with $673/mo cash flow after a $1,052/mo payment. Total monthly income equals $2,202/mo, and annual cash flow comes to $8,081/yr on $71,273 invested. Return on cash invested is 31.25% in year one, and rental yield stands at 12.29% on a $215,000 basis. Equity gained on principal adds $1,387/yr, and 5% annual appreciation accumulates to $59,401 by year five. Five-year ROI measures 164.88% and total cumulative return in cash reaches $117,517. For financing, Ziffy Mortgage’s DSCR program evaluates $2,202/mo property income against a $1,052/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2024
0.48 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 |
|---|---|---|
| 2025-06-06 | Listed for sale | $215,000 |
| 2025-06-01 | Listing removed | $215,000 |
| 2025-03-26 | Listed for sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $1044.05 | N/A | $47,009 | -21.65% |
| 2023-06-06 | N/A | N/A | $60,001 | 68.64% |
| 2022-06-06 | $867.92 | 37.18% | $35,579 | 39.53% |
Listed by: Jasmine Sellers • House Brokerage
Mls Name: NTREIS
Mls ID: #20955719
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.
