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 301 S Willow St, Mansfield, TX, 76063 offers a 16.35% rental yield on a $275,000 purchase with $3,746/mo rent. Total monthly income registers $3,746/mo, and a $1,346/mo payment leaves $1,662/mo available for distribution. Annual cash flow reaches $19,939/yr on $91,163 to close, and return on cash invested stands at 41.78% in year one. Equity gained on principal adds $1,775/yr while 5% annual appreciation supports $75,977 over five years. Portfolio math shows five-year ROI at 221.97% and total cumulative return in cash at $202,355. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,746/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
8,058 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 |
|---|---|---|
| 2024-07-08 | Price change | $275,000 |
| 2024-05-30 | Price change | $269,900 |
| 2024-04-05 | Listed for sale | $278,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6109.94 | 10.79% | $264,538 | 24.39% |
| 2022-08-14 | $5514.75 | 4.20% | $212,662 | 8.17% |
| 2021-08-14 | $5292.31 | 8.52% | $196,601 | 9.85% |
Listed by: Helio Garza • HomeSmart
Mls Name: NTREIS
Mls ID: #20580272
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.
