4807 Ellsworth StMansfieldTX76063
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Mansfield at 4807 Ellsworth St, Mansfield, TX, 76063 priced at $785,900 pairs $8,364/mo rent with $2,259/mo cash flow after a $3,847/mo payment. Total monthly income equals $8,364/mo, and annual cash flow comes to $27,105/yr on $258,561 invested. Return on cash invested is 30.54% in year one, and rental yield stands at 12.77% on a $785,900 basis. Equity gained on principal adds $5,071/yr, and 5% annual appreciation accumulates to $217,130 by year five. Five-year ROI measures 161.92% and total cumulative return in cash reaches $418,665. For financing, Ziffy Mortgage’s DSCR program evaluates $8,364/mo property income against a $3,847/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
0.31 Acres lot
$N/A/sqft
$700 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76063, Mansfield, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
31,625
Single Family
24,975
Multi-Family
6,650
Businesses
2,770
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Van Tran • Modern Realty
Mls Name: NTREIS
Mls ID: #20623618
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.