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 2505 Hillary Trl, Mansfield, TX, 76063 offers $3,065/mo rent that, after a $1,953/mo payment, leaves $228/mo cash flow. Total monthly income is $3,065/mo, and annual cash flow is $2,731/yr on $132,269 cash. Return on cash invested measures 21.97% in year one, and rental yield stands at 9.22% at a $399,000 entry. Equity gained on principal adds $2,575/yr while 5% annual appreciation compounds into $110,236 by year five. Five-year ROI records 115.12% and total cumulative return in cash reaches $152,270. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,065/mo property income versus a $1,953/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
7,579 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 |
|---|---|---|
| 2025-05-14 | Listed for sale | $399,000 |
| 2020-11-30 | Sold | N/A |
| 2020-11-19 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $4833.10 | -14.83% | $391,908 | -3.55% |
| 2023-05-14 | $5674.97 | -14.29% | $406,334 | 25.00% |
| 2022-05-14 | $6621.19 | -16.36% | $325,071 | 10.54% |
Listed by: Lisa Williams • EXP REALTY
Mls Name: NTREIS
Mls ID: #20934403
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.
