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 1602 Ethan Cir, Midlothian, TX, 76065 priced at $559,900 converts $5,675/mo rent into $1,544/mo cash flow after a $2,740/mo obligation. Total monthly income equals $5,675/mo, and annual cash flow totals $18,527/yr on $184,207 invested. Return on cash invested prints 30.12% in year one, and rental yield reads 12.16% against a $559,900 entry. Equity gained on principal adds $3,613/yr, while 5% annual appreciation compiles into $154,690 by year five. Five-year ROI reaches 159.12% and total cumulative return in cash sums $293,110. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,675/mo property income covering a $2,740/mo payment, not borrower’s personal income.
Single Family
Built in 2022
6,577 sqft lot
$N/A/sqft
$150 monthly 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 |
|---|---|---|
| 2024-07-11 | Price change | $559,900 |
| 2024-06-14 | Listed for sale | $574,900 |
| 2022-09-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michelle Ozymy • Knob & Key Realty Partners LLC
Mls Name: NTREIS
Mls ID: #20646027
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.
