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 1905 Graham Way, Mansfield, TX, 76063 priced at $449,000 pairs $5,030/mo rent with $1,803/mo cash flow after a $2,198/mo payment. Total monthly income equals $5,030/mo, and annual cash flow comes to $21,641/yr on $148,844 invested. Return on cash invested is 34.45% in year one, and rental yield stands at 13.44% on a $449,000 basis. Equity gained on principal adds $2,897/yr, and 5% annual appreciation accumulates to $124,050 by year five. Five-year ROI measures 182.13% and total cumulative return in cash reaches $271,084. For financing, Ziffy Mortgage’s DSCR program evaluates $5,030/mo property income against a $2,198/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
6,534 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-08-19 | Price change | $449,000 |
| 2024-07-11 | Price change | $449,999 |
| 2024-06-07 | Listed for sale | $459,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3718.57 | -19.43% | $387,653 | 10.00% |
| 2022-08-30 | $4615.45 | N/A | $352,412 | 858.94% |
| 2021-08-30 | N/A | N/A | $36,750 | N/A |
Listed by: Jennifer Ticer • RE/MAX Associates of Mansfield
Mls Name: NTREIS
Mls ID: #20639007
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.
