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 1818 River Hills Ct, Midlothian, TX, 76065 priced at $675,950 pairs $5,052/mo rent with $246/mo cash flow after a $3,308/mo payment. Total monthly income equals $5,052/mo, and annual cash flow comes to $2,948/yr on $222,388 invested. Return on cash invested is 21.39% in year one, and rental yield stands at 8.97% on a $675,950 basis. Equity gained on principal adds $4,362/yr, and 5% annual appreciation accumulates to $186,753 by year five. Five-year ROI measures 111.95% and total cumulative return in cash reaches $248,953. For financing, Ziffy Mortgage’s DSCR program evaluates $5,052/mo property income against a $3,308/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
8,755 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 |
|---|---|---|
| 2025-08-04 | Price change | $675,950 |
| 2024-09-29 | Price change | $697,900 |
| 2024-05-24 | Listed for sale | $709,736 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $1440.65 | N/A | $72,000 | N/A |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20629547
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.
