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% |
Rental property for sale in Kennedale at 110 Caylebaite St, Kennedale, TX, 76060 priced at $120,000 pairs $1,350/mo rent with $497/mo cash flow after a $587/mo payment. Total monthly income equals $1,350/mo, and annual cash flow comes to $5,964/yr on $39,780 invested. Return on cash invested is 34.9% in year one, and rental yield stands at 13.5% on a $120,000 basis. Equity gained on principal adds $774/yr, and 5% annual appreciation accumulates to $33,154 by year five. Five-year ROI measures 184.42% and total cumulative return in cash reaches $73,363. For financing, Ziffy Mortgage’s DSCR program evaluates $1,350/mo property income against a $587/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1982
9,016 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-12-25 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $525.71 | -0.90% | $22,624 | N/A |
| 2023-12-27 | $530.50 | -6.62% | $22,624 | N/A |
| 2022-12-27 | $568.13 | -5.12% | $22,624 | N/A |
Listed by: Rick Bristow • Real
Mls Name: NTREIS
Mls ID: #20802639
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.
