1021 Magdalena Way, Midlothian, TX, 76065 | $446/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

1021 Magdalena Way, Midlothian, TX, 76065 | $446/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2127 sft

Emily Plan, The Village at Midtowne, Midlothian, TX, 76065

3 Bed
3 Bath
2277 sft

Hansen Plan, The Village at Midtowne, Midlothian, TX, 76065

3 Bed
3 Bath
2306 sft

Tatum Plan, The Village at Midtowne, Midlothian, TX, 76065

3 Bed
3 Bath
2127 sft

1023 Magdalena Way, Midlothian, TX, 76065

Nearby investment properties with comparable prices

4 Bed
2 Bath
1553 sft

131 Patrick Henry Dr, Venus, TX, 76084

3 Bed
2 Bath
1590 sft

Blanton Plan, Patriot Estates, Venus, TX, 76084

4 Bed
2 Bath
1779 sft

OXFORD Plan, Vista Point, Grandview, TX, 76050

4 Bed
2 Bath
1860 sft

NATCHEZ Plan, Vista Point, Grandview, TX, 76050

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 Midlothian at 1021 Magdalena Way, Midlothian, TX, 76065 generates $2,686/mo in rent and, after a $1,542/mo payment, leaves $446/mo in cash flow. Total monthly income is $2,686/mo, and annual cash flow is $5,349/yr on $104,419 invested. Return on cash invested sits at 25.03% in year one, and rental yield is 10.23% on a $314,990 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,026 over five years. Five-year ROI reaches 131.52% and total cumulative return in cash sums $137,330. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,686/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This floor plan exudes a palatial grandeur with its soaring vaulted ceilings that amplify the sense of space and baths the home in natural light. The owner's suite is to die for with a closet big enough to do cartwheels, no fighting for closet space in this one. The open gourmet kitchen has beautiful quartz counters which look out over the dining and living, makes entertaining easy and comfortable. The game room upstairs is large enough for entertaining or setting up your home office. Your downstairs is adorned with beautiful high grade wood look plank flooring that will handle all the foot traffic coming through. Your oversized secondary bedroom has a nice walk-in closet. Great storage space throughout. Energy efficiency with whole home quality construction. Too many options on this beautiful home to list.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76065, Midlothian, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,220 (100%)
Owner Occupied HU	15,180 (79.0%)
Renter Occupied HU	3,250 (16.9%)
Vacant Housing Units	790 ( 4.1%)
Median Home Value	$430,364
Average Home Value	$474,199