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 540 Dylan Ct, Azle, TX, 76020 generates $3,767/mo in rent and, after a $1,424/mo payment, leaves $1,698/mo in cash flow. Total monthly income is $3,767/mo, and annual cash flow is $20,375/yr on $96,467 invested. Return on cash invested sits at 41.03% in year one, and rental yield is 15.53% on a $291,000 entry. Equity gained on principal adds $1,878/yr, while 5% annual appreciation builds toward $80,398 over five years. Five-year ROI reaches 217.31% and total cumulative return in cash sums $209,634. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,767/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
0.26 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 |
|---|---|---|
| 2024-07-11 | Price change | $291,000 |
| 2024-06-27 | Price change | $296,000 |
| 2024-06-13 | Price change | $303,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4680.41 | -16.37% | $319,765 | 19.27% |
| 2022-08-14 | $5596.46 | 5.27% | $268,104 | 18.31% |
| 2021-08-14 | $5316.54 | 4.43% | $226,605 | 5.34% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20630844
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.
