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 87 Misty Mesa Trl, Mansfield, TX, 76063 generates $5,731/mo in rent and, after a $2,055/mo payment, leaves $2,451/mo in cash flow. Total monthly income is $5,731/mo, and annual cash flow is $29,411/yr on $139,213 invested. Return on cash invested sits at 41.04% in year one, and rental yield is 16.38% on a $419,950 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation builds toward $116,024 over five years. Five-year ROI reaches 218.25% and total cumulative return in cash sums $303,831. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,731/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
9,191 sqft lot
$N/A/sqft
$90 quarterly 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 |
|---|---|---|
| 2024-07-09 | Price change | $419,950 |
| 2024-06-21 | Price change | $424,950 |
| 2024-05-24 | Listed for sale | $439,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $10143.61 | 12.36% | $439,181 | 26.16% |
| 2022-08-14 | $9027.54 | 4.22% | $348,124 | 8.19% |
| 2021-08-14 | $8661.85 | 15.83% | $321,775 | 9.02% |
Listed by: Debora Perez-Ruiz • MoVaDe Realty & Property Mgt
Mls Name: NTREIS
Mls ID: #20626450
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.
