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 210 Heatherstone Dr, Midlothian, TX, 76065 priced at $421,900 converts $4,922/mo rent into $1,891/mo cash flow after a $2,065/mo obligation. Total monthly income equals $4,922/mo, and annual cash flow totals $22,695/yr on $139,860 invested. Return on cash invested prints 36.14% in year one, and rental yield reads 14% against a $421,900 entry. Equity gained on principal adds $2,722/yr, while 5% annual appreciation compiles into $116,563 by year five. Five-year ROI reaches 191.18% and total cumulative return in cash sums $267,388. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,922/mo property income covering a $2,065/mo payment, not borrower’s personal income.
Single Family
Built in 2017
9,016 sqft lot
$N/A/sqft
$366 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 |
|---|---|---|
| 2024-07-09 | Price change | $421,900 |
| 2024-06-20 | Price change | $424,000 |
| 2024-04-24 | Price change | $427,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $273,773 | 10.00% |
| 2022-08-14 | N/A | N/A | $248,885 | 10.00% |
| 2021-08-14 | N/A | N/A | $226,259 | 10.00% |
Listed by: Emone Kincaid • Peak Point Real Estate
Mls Name: NTREIS
Mls ID: #20535142
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.
