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 154 Skyline Circle Dr, Midlothian, TX, 76065 offers $1,038/mo rent that, after a $587/mo payment, leaves $185/mo cash flow. Total monthly income is $1,038/mo, and annual cash flow is $2,220/yr on $39,780 cash. Return on cash invested measures 25.49% in year one, and rental yield stands at 10.38% at a $120,000 entry. Equity gained on principal adds $774/yr while 5% annual appreciation compounds into $33,154 by year five. Five-year ROI records 133.95% and total cumulative return in cash reaches $53,287. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,038/mo property income versus a $587/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2021
N/A 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 |
|---|---|---|
| 2024-12-31 | Price change | $120,000 |
| 2024-10-20 | Listed for sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Grace Anderson-osuagwu • Rustic Lewis Enterprises DBA Amaragod Business
Mls Name: My State MLS
Mls ID: #11354939
