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 Lily Plan, Rocky Top Ranches, Azle, TX, 76020 uses $150,799 cash to close to unlock $656/yr annual cash flow and $55/mo monthly cash flow. Total monthly income runs $3,290/mo, and a $2,227/mo payment keeps the spread at $55/mo. Purchase price stands at $454,900, and rental yield measures 8.68% with $3,290/mo rent. Return on cash invested shows 20.34% in year one, and 5% annual appreciation builds toward $125,680 over five years. Five-year ROI reaches 106.38% and total cumulative return in cash records $160,424. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,290/mo property income covering a $2,227/mo payment rather than investor’s personal income.
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 |
|---|---|---|
| 2025-05-05 | Price change | $454,900 |
| 2023-12-15 | Listed for sale | $455,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Kenmark Homes
Mls Name: Kenmark Homes
Mls Provider:
Mls ID: #N/A
