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% |
Investment property for sale in Mansfield at The Kennedy II Plan, Legacy Estates, Mansfield, TX, 76063 offers a 16.73% rental yield on a $656,990 purchase with $9,161/mo rent. Total monthly income registers $9,161/mo, and a $3,216/mo payment leaves $4,489/mo available for distribution. Annual cash flow reaches $53,864/yr on $216,150 to close, and return on cash invested stands at 44.98% in year one. Equity gained on principal adds $4,239/yr while 5% annual appreciation supports $181,514 over five years. Portfolio math shows five-year ROI at 238.47% and total cumulative return in cash at $515,448. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $9,161/mo property income against a $3,216/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 |
|---|---|---|
| 2024-07-11 | Price change | $656,990 |
| 2024-03-14 | Listed for sale | $651,990 |
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
