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% |
Rental property for sale in Mansfield at 604 S Willow St, Mansfield, TX, 76063 priced at $290,000 pairs $2,381/mo rent with $319/mo cash flow after a $1,419/mo payment. Total monthly income equals $2,381/mo, and annual cash flow comes to $3,830/yr on $96,135 invested. Return on cash invested is 23.89% in year one, and rental yield stands at 9.85% on a $290,000 basis. Equity gained on principal adds $1,871/yr, and 5% annual appreciation accumulates to $80,122 by year five. Five-year ROI measures 125.45% and total cumulative return in cash reaches $120,604. For financing, Ziffy Mortgage’s DSCR program evaluates $2,381/mo property income against a $1,419/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
8,450 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 |
|---|---|---|
| 2025-01-15 | Listed for sale | $290,000 |
| 2025-01-14 | Listing removed | $290,000 |
| 2024-12-17 | Price change | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2916.88 | 8.50% | $234,957 | -0.72% |
| 2023-02-12 | $2688.39 | -23.06% | $236,667 | 23.99% |
| 2022-02-12 | $3494.26 | 0.71% | $190,878 | 8.78% |
Listed by: Darrell Toler • Elle Realty
Mls Name: NTREIS
Mls ID: #20817738
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.
