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 Midlothian at 1114 Pheasant Dr, Midlothian, TX, 76065 uses $109,362 cash to close to unlock $6,429/yr annual cash flow and $536/mo monthly cash flow. Total monthly income runs $2,882/mo, and a $1,615/mo payment keeps the spread at $536/mo. Purchase price stands at $329,900, and rental yield measures 10.48% with $2,882/mo rent. Return on cash invested shows 25.79% in year one, and 5% annual appreciation builds toward $91,145 over five years. Five-year ROI reaches 135.57% and total cumulative return in cash records $148,263. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,882/mo property income covering a $1,615/mo payment rather than investor’s personal income.
Single Family
Built in 2002
7,710 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76065, Midlothian, TX area.
| 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 |
Residential
17,533
Single Family
16,402
Multi-Family
1,131
Businesses
1,208
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Listed for sale | $329,900 |
| 2009-10-13 | Sold | N/A |
| 2009-05-30 | Listed for sale | $144,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $4070.69 | 9.48% | $293,280 | 10.00% |
| 2023-07-01 | $3718.18 | -18.88% | $266,618 | 10.00% |
| 2022-07-01 | $4583.34 | N/A | $242,380 | 5.71% |
Listed by: Lori Miller • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20985980
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
