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 1329 Collett Sublett Rd, Kennedale, TX, 76060 priced at $499,900 converts $4,104/mo rent into $327/mo cash flow after a $2,447/mo obligation. Total monthly income equals $4,104/mo, and annual cash flow totals $3,922/yr on $165,717 invested. Return on cash invested prints 22.28% in year one, and rental yield reads 9.85% against a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,113 by year five. Five-year ROI reaches 117.32% and total cumulative return in cash sums $194,412. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,104/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 2022
6,098 sqft lot
$N/A/sqft
$575 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 |
|---|---|---|
| 2024-09-08 | Listed for sale | $499,900 |
| 2022-07-22 | Sold | N/A |
| 2022-04-18 | Pending sale | $501,807 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $10387.94 | N/A | $500,054 | 920.52% |
| 2022-10-15 | N/A | N/A | $49,000 | N/A |
| 2021-10-15 | $1296.92 | N/A | $49,000 | N/A |
Listed by: Kimberly Kimble • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20718386
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.
