87 Misty Mesa TrlMansfieldTX76063
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 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
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: 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.