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% |
Investment property for sale in Mansfield at 2604 Gavin Dr, Mansfield, TX, 76063 uses $246,750 cash to close to unlock $840/yr annual cash flow and $70/mo monthly cash flow. Total monthly income runs $5,441/mo, and a $3,671/mo payment keeps the spread at $70/mo. Purchase price stands at $750,000, and rental yield measures 8.71% with $5,441/mo rent. Return on cash invested shows 20.4% in year one, and 5% annual appreciation builds toward $207,211 over five years. Five-year ROI reaches 106.73% and total cumulative return in cash records $263,346. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,441/mo property income covering a $3,671/mo payment rather than investor’s personal income.
Single Family
Built in 2021
0.29 Acres lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $750,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $5089.27 | -14.67% | $286,369 | -9.45% |
| 2023-06-27 | $5963.98 | -19.27% | $316,264 | 11.02% |
| 2022-06-27 | $7387.40 | 2644.31% | $284,876 | 2748.76% |
Listed by: Toby Powell • TMP Realty, LLC
Mls Name: NTREIS
Mls ID: #20974905
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.
