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 1821 Rough Ridge Trl, Midlothian, TX, 76065 priced at $449,999 converts $3,181/mo rent into after a $2,203/mo obligation. Total monthly income equals $3,181/mo. Return on cash invested prints 18.66% in year one, and rental yield reads 8.48% against a $449,999 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,326 by year five. Five-year ROI reaches 97.75% and total cumulative return in cash sums $145,817. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,181/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2023
6,882 sqft lot
$N/A/sqft
$850 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 |
|---|---|---|
| 2025-07-10 | Listed for sale | $449,999 |
| 2025-06-02 | Listing removed | $450,000 |
| 2025-04-23 | Price change | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-10 | $8254.59 | 427.16% | $395,470 | 564.66% |
| 2023-07-10 | $1565.87 | N/A | $59,500 | N/A |
Listed by: Karla Davis • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20996100
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.
