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 Alderbury II Plan, Stone Eagle, Azle, TX, 76020 priced at $361,990 pairs $2,842/mo rent with $268/mo cash flow after a $1,772/mo payment. Total monthly income equals $2,842/mo, and annual cash flow comes to $3,211/yr on $120,000 invested. Return on cash invested is 22.58% in year one, and rental yield stands at 9.42% on a $361,990 basis. Equity gained on principal adds $2,336/yr, and 5% annual appreciation accumulates to $100,011 by year five. Five-year ROI measures 118.4% and total cumulative return in cash reaches $142,078. For financing, Ziffy Mortgage’s DSCR program evaluates $2,842/mo property income against a $1,772/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-03-03 | Price change | $361,990 |
| 2024-04-25 | Listed for sale | $359,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Impression Homes
Mls Name: Impression Homes
Mls ID: #N/A
