Emory Plan, Retta Estates, Mansfield, TX, 76063 | $1,058/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Emory Plan, Retta Estates, Mansfield, TX, 76063 | $1,058/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3440 sft

1000 Tall Mdw, Mansfield, TX, 76063

5 Bed
3 Bath
3307 sft

Paris Plan, Retta Estates, Mansfield, TX, 76063

5 Bed
3 Bath
2697 sft

Irwin Plan, Retta Estates, Mansfield, TX, 76063

4 Bed
2 Bath
2271 sft

201 Sydney Ln, Mansfield, TX, 76063

Nearby investment properties with comparable prices

4 Bed
2 Bath
2242 sft

2828 Richard St, Burleson, TX, 76028

4 Bed
2 Bath
2370 sft

Concept 2370 Plan, Mockingbird Hills, Joshua, TX, 76058

4 Bed
3 Bath
2783 sft

152 Trinity St, Grandview, TX, 76050

3 Bed
3 Bath
1962 sft

1612 Twin Oaks Dr, Cleburne, TX, 76033

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Mansfield at Emory Plan, Retta Estates, Mansfield, TX, 76063 priced at $424,990 pairs $4,080/mo rent with $1,058/mo cash flow after a $2,080/mo payment. Total monthly income equals $4,080/mo, and annual cash flow comes to $12,695/yr on $140,884 invested. Return on cash invested is 28.92% in year one, and rental yield stands at 11.52% on a $424,990 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,417 by year five. Five-year ROI measures 152.37% and total cumulative return in cash reaches $214,670. For financing, Ziffy Mortgage’s DSCR program evaluates $4,080/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Emory is a single story home with 4 bedrooms and 2 bathrooms, offering approx 2,115 square feet of living space and a 2-car garage. Off the entry foyer is a hallway leading to three secondary bedrooms, a secondary full bathroom, and the laundry room. Continuing down the foyer into the home, you will enter the wide open living space with plenty of natural lighting. The spacious kitchen features a large kitchen island with dual sinks, a walk-in pantry, granite or quartz countertops, stainless steel electric appliances, cabinet hardware, pendant lights, and decorative ceramic tile backsplash. The open concept dining area and family room flow from the kitchen and overlook a covered back patio and backyard. The private main bedroom is located off the family room and offers a large ensuite bathroom complete with a tiled walk-in shower, dual vanity sinks, and a spacious walk-in closet. Additional features include landscape package with full sod and sprinkler system, partial guttering, front exterior coach lights, and garage door opener. This home also includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may

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