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 Kennedale at 1049 Jake Cir, Kennedale, TX, 76060 offers a 16.9% rental yield on a $439,999 purchase with $6,196/mo rent. Total monthly income registers $6,196/mo, and a $2,154/mo payment leaves $3,003/mo available for distribution. Annual cash flow reaches $36,035/yr on $145,860 to close, and return on cash invested stands at 44.61% in year one. Equity gained on principal adds $2,839/yr while 5% annual appreciation supports $121,564 over five years. Portfolio math shows five-year ROI at 236.72% and total cumulative return in cash at $345,274. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,196/mo property income against a $2,154/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
0.30 Acres lot
$N/A/sqft
$255 annually HOA
Neighborhood data shown for ZIP Code: 76060, Kennedale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,619 (100%) |
| Owner Occupied HU | 2,388 (66.0%) |
| Renter Occupied HU | 1,087 (30.0%) |
| Vacant Housing Units | 144 ( 4.0%) |
| Median Home Value | $420,911 |
| Average Home Value | $450,866 |
Residential
3,577
Single Family
3,195
Multi-Family
382
Businesses
532
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Listed for sale | $439,999 |
| 2024-07-01 | Listing removed | $444,900 |
| 2024-05-24 | Price change | $444,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7813.15 | -6.72% | $440,154 | 20.45% |
| 2022-08-14 | $8376.12 | 2.51% | $365,439 | 13.85% |
| 2021-08-14 | $8171.08 | 4.44% | $320,988 | 6.20% |
Listed by: Ven Vraniqi • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20681396
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
