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% |
Investment property for sale in Mansfield at 1315 Thistle Ln, Mansfield, TX, 76063 listed at $470,000 pairs $4,050/mo rent with a $2,300/mo payment to leave $420/mo cash flow. Total monthly income runs $4,050/mo, and annual cash flow reaches $5,043/yr on $155,805 cash to close. Return on cash invested measures 23.15% in year one, and rental yield registers 10.34% at a $470,000 basis. Equity gained on principal adds $3,033/yr, and annual property appreciation at 5% supports $129,852 by year five. Five-year ROI tracks 122.22% and total cumulative return in cash totals $190,425. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,050/mo property income relative to a $2,300/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
8,712 sqft lot
$N/A/sqft
$560 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 |
|---|---|---|
| 2024-12-03 | Price change | $470,000 |
| 2024-11-29 | Price change | $475,000 |
| 2024-11-22 | Price change | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $10696.82 | -7.80% | $470,359 | -6.36% |
| 2023-12-27 | $11601.40 | 18.45% | $502,298 | 32.99% |
| 2022-12-27 | $9794.09 | 5.51% | $377,684 | 9.53% |
Listed by: Colleen Love • Love Realty Partners
Mls Name: NTREIS
Mls ID: #20765453
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.
