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 Johnson Plan, Legacy Estates, Mansfield, TX, 76063 priced at $504,990 converts $4,080/mo rent into $489/mo cash flow after a $2,472/mo obligation. Total monthly income equals $4,080/mo, and annual cash flow totals $5,863/yr on $166,142 invested. Return on cash invested prints 23.59% in year one, and rental yield reads 9.7% against a $504,990 entry. Equity gained on principal adds $3,259/yr, while 5% annual appreciation compiles into $139,519 by year five. Five-year ROI reaches 123.78% and total cumulative return in cash sums $205,646. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,080/mo property income covering a $2,472/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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 |
|---|---|---|
| 2025-04-01 | Price change | $504,990 |
| 2025-03-01 | Price change | $494,990 |
| 2024-12-02 | Price change | $484,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • GFO Home
Mls Name: GFO Home
Mls ID: #N/A
