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 The Harrison Plan, Legacy Estates, Mansfield, TX, 76063 generates $7,532/mo in rent and, after a $3,044/mo payment, leaves $3,109/mo in cash flow. Total monthly income is $7,532/mo, and annual cash flow is $37,311/yr on $204,635 invested. Return on cash invested sits at 38.29% in year one, and rental yield is 14.53% on a $621,990 entry. Equity gained on principal adds $4,014/yr, while 5% annual appreciation builds toward $171,844 over five years. Five-year ROI reaches 202.62% and total cumulative return in cash sums $414,640. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,532/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2024-07-11 | Price change | $621,990 |
| 2024-03-14 | Listed for sale | $616,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: James Merritt • Dallas/Fort Worth
Mls Name: GFO Home
Mls ID: #N/A
