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 Midlothian at 120 N 5th St, Midlothian, TX, 76065 priced at $323,500 pairs $2,387/mo rent with $87/mo cash flow after a $1,583/mo payment. Total monthly income equals $2,387/mo, and annual cash flow comes to $1,043/yr on $107,240 invested. Return on cash invested is 20.88% in year one, and rental yield stands at 8.85% on a $323,500 basis. Equity gained on principal adds $2,087/yr, and 5% annual appreciation accumulates to $89,377 by year five. Five-year ROI measures 109.27% and total cumulative return in cash reaches $117,178. For financing, Ziffy Mortgage’s DSCR program evaluates $2,387/mo property income against a $1,583/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
8,624 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 |
|---|---|---|
| 2025-07-23 | Listed for sale | $323,500 |
| 2025-07-08 | Listing removed | $325,000 |
| 2025-03-12 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-23 | $3601.60 | 3.33% | $180,000 | 4.92% |
| 2023-07-23 | $3485.49 | -12.09% | $171,553 | -3.06% |
| 2022-07-23 | $3965.02 | N/A | $176,973 | 16.24% |
Listed by: Jamie Wickliffe • CENTURY 21 Judge Fite Company
Mls Name: NTREIS
Mls ID: #21007628
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.
