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% |
Investment property for sale in Azle at 801 Lake Crest Pkwy, Azle, TX, 76020 offers a 9.25% rental yield on a $315,000 purchase with $2,428/mo rent. Total monthly income registers $2,428/mo, and a $1,542/mo payment leaves $174/mo available for distribution. Annual cash flow reaches $2,092/yr on $104,423 to close, and return on cash invested stands at 21.91% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 114.88% and total cumulative return in cash at $119,957. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,428/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
0.30 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 |
|---|---|---|
| 2025-05-18 | Listed for sale | $315,000 |
| 2023-11-29 | Sold | N/A |
| 2023-11-13 | Pending sale | $309,975 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-19 | $5391.05 | 8.83% | $242,734 | 3.97% |
| 2023-05-19 | $4953.42 | -5.72% | $233,460 | 8.39% |
| 2022-05-19 | $5254.01 | 23.03% | $215,379 | 9.98% |
Listed by: Gina Spencer • Heritage Real Estate
Mls Name: NTREIS
Mls ID: #20890293
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.
