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% |
Total monthly income registers $7,259/mo, and a $2,824/mo payment leaves $3,156/mo available for distribution. Annual cash flow reaches $37,874/yr on $189,800 to close, and return on cash invested stands at 40.02% in year one. Equity gained on principal adds $3,723/yr while 5% annual appreciation supports $159,387 over five years. Portfolio math shows five-year ROI at 211.86% and total cumulative return in cash at $402,115. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,259/mo property income against a $2,824/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2024-03-17 | Listed for sale | $576,900 |
| 2024-03-06 | Listing removed | N/A |
| 2024-02-02 | Listed for sale | $576,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Steven Johns • Drees Custom Homes
Mls Name: Drees Homes
Mls Provider:
Mls ID: #N/A
