Radcliffe II Plan, Stone Eagle, Azle, TX, 76020 | $567/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

Radcliffe II Plan, Stone Eagle, Azle, TX, 76020 | $567/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2292 sft

14857 Blakely Way, Aledo, TX, 76008

3 Bed
2 Bath
1857 sft

302 S Rusk St, Weatherford, TX, 76086

3 Bed
2 Bath
1688 sft

1128 W Lake Dr, Weatherford, TX, 76087

- Bed
- Bath
2080 sft

109 Melody Ln, Weatherford, TX, 76087

Nearby investment properties with comparable prices

4 Bed
3 Bath
2756 sft

2025 Timber Cove Ct, Weatherford, TX, 76087

4 Bed
3 Bath
2639 sft

628 Soaring Star Ln, Aledo, TX, 76008

3 Bed
3 Bath
1915 sft

1915 Plan, Walsh Townhomes, Aledo, TX, 76008

3 Bed
3 Bath
1812 sft

14509 Walsh Ave, Aledo, TX, 76008

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 Radcliffe II Plan, Stone Eagle, Azle, TX, 76020 offers a 10.02% rental yield on a $456,990 purchase with $3,817/mo rent. Total monthly income registers $3,817/mo, and a $2,237/mo payment leaves $567/mo available for distribution. Annual cash flow reaches $6,804/yr on $151,492 to close, and return on cash invested stands at 24.4% in year one. Equity gained on principal adds $2,949/yr while 5% annual appreciation supports $126,258 over five years. Portfolio math shows five-year ROI at 128.13% and total cumulative return in cash at $194,104. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,817/mo property income against a $2,237/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

More details about the property

Beautiful, two-story plan perfect for a growing family that needs more space. This home has a flex room off the entryway with a walk-in closet and two bedrooms on the main floor. The California kitchen has ample storage and counter space and opens to the dining and family rooms. Large walk-in pantry and spacious utility room. The owner#8217;s suite is private at the back of the home with a Texas-sized walk-in closet, garden tub and separate shower. The second floor has two bedrooms with walk-in closets, a full bathroom, a game room, a storage closet and kids den.

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