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 1302 McAlpin Rd, Midlothian, TX, 76065 offers $3,004/mo rent that, after a $1,958/mo payment, leaves $127/mo cash flow. Total monthly income is $3,004/mo, and annual cash flow is $1,527/yr on $132,600 cash. Return on cash invested measures 21.06% in year one, and rental yield stands at 9.01% at a $400,000 entry. Equity gained on principal adds $2,581/yr while 5% annual appreciation compounds into $110,513 by year five. Five-year ROI records 110.36% and total cumulative return in cash reaches $146,332. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,004/mo property income versus a $1,958/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
10,367 sqft lot
$N/A/sqft
$385 annually 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 |
|---|---|---|
| 2025-04-10 | Listed for sale | $400,000 |
| 2020-04-09 | Listing removed | $275,000 |
| 2020-03-08 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | $5503.69 | -10.80% | $374,027 | -5.29% |
| 2023-04-10 | $6169.92 | -23.29% | $394,914 | 10.00% |
| 2022-04-10 | $8043.56 | N/A | $359,013 | 34.59% |
Listed by: Mary Eubanks • RE/MAX FRONTIER
Mls Name: NTREIS
Mls ID: #20889934
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.
