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 1705 Stags Leap Trl, Kennedale, TX, 76060 priced at $543,000 pairs $4,902/mo rent with $957/mo cash flow after a $2,658/mo payment. Total monthly income equals $4,902/mo, and annual cash flow comes to $11,484/yr on $178,647 invested. Return on cash invested is 26.49% in year one, and rental yield stands at 10.83% on a $543,000 basis. Equity gained on principal adds $3,504/yr, and 5% annual appreciation accumulates to $150,021 by year five. Five-year ROI measures 139.54% and total cumulative return in cash reaches $249,284. For financing, Ziffy Mortgage’s DSCR program evaluates $4,902/mo property income against a $2,658/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
8,407 sqft lot
$N/A/sqft
$1,000 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 |
|---|---|---|
| 2024-10-18 | Price change | $543,000 |
| 2024-10-04 | Price change | $548,500 |
| 2024-09-21 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-10-22 | $9852.58 | N/A | $368,518 | N/A |
Listed by: Hernan Romero • Clever Realtors, LLC
Mls Name: NTREIS
Mls ID: #20734913
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.
