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 213 White Willow Way, Midlothian, TX, 76065 offers $3,944/mo rent that, after a $2,300/mo payment, leaves $569/mo cash flow. Total monthly income is $3,944/mo, and annual cash flow is $6,826/yr on $155,805 cash. Return on cash invested measures 24.29% in year one, and rental yield stands at 10.07% at a $470,000 entry. Equity gained on principal adds $3,033/yr while 5% annual appreciation compounds into $129,852 by year five. Five-year ROI records 127.63% and total cumulative return in cash reaches $198,861. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,944/mo property income versus a $2,300/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
0.31 Acres lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-11-12 | Price change | $470,000 |
| 2024-10-26 | Listed for sale | $475,000 |
| 2021-02-23 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $469,942 | 3.73% |
| 2023-12-27 | $7159.57 | -12.27% | $453,043 | 10.00% |
| 2022-12-27 | $8161.01 | N/A | $411,857 | 9.09% |
Listed by: Pamela Dillard Kirby • RE/MAX Frontier
Mls Name: NTREIS
Mls ID: #20762834
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.
