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 Mansfield at 1011 Walnut Falls Cir, Mansfield, TX, 76063 priced at $1,080,000 converts $10,302/mo rent into $2,570/mo cash flow after a $5,286/mo obligation. Total monthly income equals $10,302/mo, and annual cash flow totals $30,839/yr on $349,920 invested. Return on cash invested prints 29.18% in year one, and rental yield reads 11.45% against a $1,080,000 entry. Equity gained on principal adds $6,969/yr, while 5% annual appreciation compiles into $298,384 by year five. Five-year ROI reaches 153.78% and total cumulative return in cash sums $538,096. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $10,302/mo property income covering a $5,286/mo payment, not borrower’s personal income.
Single Family
Built in 2011
0.28 Acres lot
$N/A/sqft
$625 annually HOA
Neighborhood data shown for ZIP Code: 76063, Mansfield, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,107 (100%) |
| Owner Occupied HU | 21,430 (66.7%) |
| Renter Occupied HU | 9,297 (29.0%) |
| Vacant Housing Units | 1,380 ( 4.3%) |
| Median Home Value | $419,193 |
| Average Home Value | $450,082 |
Residential
31,625
Single Family
24,975
Multi-Family
6,650
Businesses
2,770
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Listed for sale | $1,080,000 |
| 2019-02-28 | Sold | N/A |
| 2019-02-16 | Pending sale | $725,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $11961.37 | N/A | $906,108 | 10.41% |
| 2022-08-30 | N/A | N/A | $820,697 | 38.57% |
| 2021-08-30 | $12021.14 | N/A | $592,243 | N/A |
Listed by: Jack Mclemore • Listing Results, LLC
Mls Name: NTREIS
Mls ID: #20716053
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.
