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 2005 Johnson Rd, Mansfield, TX, 76063 offers $7,800/mo rent that, after a $3,659/mo payment, leaves $2,425/mo cash flow. Total monthly income is $7,800/mo, and annual cash flow is $29,102/yr on $245,973 cash. Return on cash invested measures 31.89% in year one, and rental yield stands at 12.52% at a $747,639 entry. Equity gained on principal adds $4,824/yr while 5% annual appreciation compounds into $206,559 by year five. Five-year ROI records 168.4% and total cumulative return in cash reaches $414,224. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,800/mo property income versus a $3,659/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
7,492 sqft lot
$N/A/sqft
$703 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 |
|---|---|---|
| 2024-08-02 | Price change | $747,639 |
| 2024-06-21 | Price change | $747,144 |
| 2024-06-20 | Price change | $747,639 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20584651
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.
