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 505 Daffodil Ln, Mansfield, TX, 76063 offers a 13.84% rental yield on a $510,000 purchase with $5,881/mo rent. Total monthly income registers $5,881/mo, and a $2,496/mo payment leaves $2,205/mo available for distribution. Annual cash flow reaches $26,460/yr on $167,790 to close, and return on cash invested stands at 35.83% in year one. Equity gained on principal adds $3,291/yr while 5% annual appreciation supports $140,904 over five years. Portfolio math shows five-year ROI at 189.52% and total cumulative return in cash at $318,003. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,881/mo property income against a $2,496/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
8,624 sqft lot
$N/A/sqft
$594 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 |
|---|---|---|
| 2024-08-05 | Price change | $510,000 |
| 2024-07-18 | Price change | $515,000 |
| 2024-06-27 | Listed for sale | $520,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8022.76 | -11.70% | $498,361 | 19.59% |
| 2022-08-14 | $9085.29 | 3.51% | $416,739 | 19.69% |
| 2021-08-14 | $8777.59 | -1.22% | $348,171 | N/A |
Listed by: Lacea Renta • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20631167
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.
