








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 1305 Collett Sublett Rd, Kennedale, TX, 76060 offers $3,163/mo rent that, after a $1,884/mo payment, leaves $360/mo cash flow. Total monthly income is $3,163/mo, and annual cash flow is $4,317/yr on $127,628 cash. Return on cash invested measures 23.29% in year one, and rental yield stands at 9.86% at a $385,000 entry. Equity gained on principal adds $2,484/yr while 5% annual appreciation compounds into $106,368 by year five. Five-year ROI records 122.42% and total cumulative return in cash reaches $156,238. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,163/mo property income versus a $1,884/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
6,098 sqft lot
$N/A/sqft
$675 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 |
|---|---|---|
| 2025-04-05 | Listed for sale | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-06 | $6505.55 | 2.85% | $423,861 | 14.44% |
| 2023-04-06 | $6325.24 | -30.08% | $370,378 | 2.81% |
| 2022-04-06 | $9046.79 | 597.56% | $360,259 | 635.22% |



Listed by: Judy Shoemaker • Mark Cabal Realty
Mls Name: NTREIS
Mls ID: #20894618
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.