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 Harmony Plan, Azle Grove, Azle, TX, 76020 offers a 11.01% rental yield on a $362,999 purchase with $3,331/mo rent. Total monthly income registers $3,331/mo, and a $1,777/mo payment leaves $749/mo available for distribution. Annual cash flow reaches $8,992/yr on $120,334 to close, and return on cash invested stands at 27.38% in year one. Equity gained on principal adds $2,342/yr while 5% annual appreciation supports $100,290 over five years. Portfolio math shows five-year ROI at 144.14% and total cumulative return in cash at $173,451. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,331/mo property income against a $1,777/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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 |
|---|---|---|
| 2024-10-16 | Price change | $362,999 |
| 2024-10-10 | Price change | $357,999 |
| 2024-06-28 | Price change | $372,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
