Justin Plan, Sandy Beach, Azle, TX, 76020 | $305/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Justin Plan, Sandy Beach, Azle, TX, 76020 | $305/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2348 sft

206 Hazelnut Dr, Azle, TX, 76020

4 Bed
3 Bath
2380 sft

336 Slimp Blf, Azle, TX, 76020

4 Bed
3 Bath
2591 sft

1038 Deer Island Ct, Azle, TX, 76020

4 Bed
2 Bath
1740 sft

5005 Olivia Lucille St, Azle, TX, 76020

Nearby investment properties with comparable prices

The Hamilton - ON YOUR LAND Plan, Hedgefield Homes - Build On Your Lot

4 Bed
3 Bath
2551 sft

The Hamilton - ON YOUR LAND Plan, Hedgefield Homes - Build On Your Lot, Willow Park, TX, 76087

4 Bed
2 Bath
2016 sft

1717 N Main St, Weatherford, TX, 76085

3 Bed
2 Bath
1156 sft

430 Vine St, Weatherford, TX, 76086

3 Bed
1 Bath
920 sft

1637 E Lake Dr, Weatherford, TX, 76087

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Azle at Justin Plan, Sandy Beach, Azle, TX, 76020 listed at $324,990 pairs $2,616/mo rent with a $1,591/mo payment to leave $305/mo cash flow. Total monthly income runs $2,616/mo, and annual cash flow reaches $3,655/yr on $107,734 cash to close. Return on cash invested measures 23.3% in year one, and rental yield registers 9.66% at a $324,990 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,789 by year five. Five-year ROI tracks 122.25% and total cumulative return in cash totals $131,710. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,616/mo property income relative to a $1,591/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Justin is a single story, approx 1,875 sq. ft, home offering 4 bedrooms and 2 baths. This home features a long entryway leading into the open-concept kitchen, dining, and living space. The kitchen overlooks the living room and features granite countertops, stainless steel appliances with electric cooking range, a large kitchen island, and a corner walk-in pantry. With the three secondary bedrooms at the front of the home, the main bedroom is located at the back of the home, just off the living room. The private main bedroom features an ensuite bathroom complete with a huge walk in closet and large walk in shower with ceramic tile surround. The Justin comes with a covered rear patio giving view to the professionally irrigated and landscaped yard. Additional features include: tank water heater; Luxury vinyl flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Living Room, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. The Justin includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio cove

Neighborhood Data

Neighborhood data shown for ZIP Code: 76020, Azle, TX area.

Housing Distribution

Housing Statistics

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