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 2013 Johnson Rd, Mansfield, TX, 76063 generates $7,745/mo in rent and, after a $3,657/mo payment, leaves $2,373/mo in cash flow. Total monthly income is $7,745/mo, and annual cash flow is $28,480/yr on $245,794 invested. Return on cash invested sits at 31.65% in year one, and rental yield is 12.44% on a $747,093 entry. Equity gained on principal adds $4,821/yr, while 5% annual appreciation builds toward $206,408 over five years. Five-year ROI reaches 167.09% and total cumulative return in cash sums $410,693. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,745/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2024-06-20 | Price change | $747,093 |
| 2024-03-23 | Listed for sale | $777,093 |
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: #20584699
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.
