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 324 Hudson Ct, Kennedale, TX, 76060 priced at $450,000 pairs $3,956/mo rent with $619/mo cash flow after a $2,203/mo payment. Total monthly income equals $3,956/mo, and annual cash flow comes to $7,432/yr on $149,175 invested. Return on cash invested is 24.89% in year one, and rental yield stands at 10.55% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 131.18% and total cumulative return in cash reaches $195,690. For financing, Ziffy Mortgage’s DSCR program evaluates $3,956/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
6,185 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 |
|---|---|---|
| 2025-02-08 | Price change | $450,000 |
| 2025-01-28 | Listed for sale | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $8105.33 | 0.37% | $411,000 | -16.02% |
| 2023-02-12 | $8075.43 | -6.49% | $489,388 | 25.33% |
| 2022-02-12 | $8635.79 | 2.56% | $390,475 | 18.19% |
Listed by: Nancy Granby • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20824688
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.
