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 3211 Johnson Dr, Mansfield, TX, 76063 listed at $775,454 pairs $7,856/mo rent with a $3,795/mo payment to leave $2,284/mo cash flow. Total monthly income runs $7,856/mo, and annual cash flow reaches $27,402/yr on $255,124 cash to close. Return on cash invested measures 30.8% in year one, and rental yield registers 12.16% at a $775,454 basis. Equity gained on principal adds $5,004/yr, and annual property appreciation at 5% supports $214,244 by year five. Five-year ROI tracks 162.54% and total cumulative return in cash totals $414,677. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,856/mo property income relative to a $3,795/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
10,280 sqft lot
$N/A/sqft
$703 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 |
|---|---|---|
| 2024-08-02 | Listed for sale | $775,454 |
| 2024-07-22 | Listing removed | N/A |
| 2024-06-20 | Listed for sale | $775,454 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20588719
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.
