








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,745/mo, and a $2,203/mo payment. Purchase price stands at $450,000, and rental yield measures 7.32% with $2,745/mo rent. Return on cash invested shows 16.24% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 84.41% and total cumulative return in cash records $125,922. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,745/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 2018
6,751 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: John Pollock • RE/MAX Pinnacle Group REALTORS
Mls Name: NTREIS
Mls ID: #21046360