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 2115 Crestwood Trl, Mansfield, TX, 76063 generates $3,797/mo in rent and, after a $1,958/mo payment, leaves $952/mo in cash flow. Total monthly income is $3,797/mo, and annual cash flow is $11,428/yr on $132,600 invested. Return on cash invested sits at 28.53% in year one, and rental yield is 11.39% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 150.28% and total cumulative return in cash sums $199,276. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,797/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
9,321 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Melissa Fain • Regent Realty, LLC
Mls Name: NTREIS
Mls ID: #21044163
