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 2218 Forest Creek Dr, Mansfield, TX, 76063 offers $4,417/mo rent that, after a $2,447/mo payment, leaves $819/mo cash flow. Total monthly income is $4,417/mo, and annual cash flow is $9,823/yr on $165,717 cash. Return on cash invested measures 25.84% in year one, and rental yield stands at 10.6% at a $499,900 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,113 by year five. Five-year ROI records 135.96% and total cumulative return in cash reaches $225,312. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,417/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
10,628 sqft lot
$N/A/sqft
$130 quarterly 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 |
|---|---|---|
| 2025-05-03 | Listed for sale | $499,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | $8205.76 | 4.85% | $446,274 | -16.06% |
| 2023-05-04 | $7826.38 | -11.86% | $531,666 | 33.42% |
| 2022-05-04 | $8879.46 | 3.46% | $398,489 | 16.95% |
Listed by: Fred Villa • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20924832
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.
