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% |
Investment property for sale in Midlothian at 221 Brookdale Dr, Midlothian, TX, 76065 listed at $500,000 pairs $3,718/mo rent with a $2,447/mo payment to leave $127/mo cash flow. Total monthly income runs $3,718/mo, and annual cash flow reaches $1,529/yr on $165,750 cash to close. Return on cash invested measures 20.83% in year one, and rental yield registers 8.92% at a $500,000 basis. Equity gained on principal adds $3,226/yr, and annual property appreciation at 5% supports $138,141 by year five. Five-year ROI tracks 109.09% and total cumulative return in cash totals $180,824. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,718/mo property income relative to a $2,447/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
9,583 sqft lot
$N/A/sqft
$423 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 |
|---|---|---|
| 2025-05-06 | Listed for sale | $500,000 |
| 2023-07-19 | Sold | N/A |
| 2023-07-04 | Pending sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $6504.61 | -5.51% | $430,794 | -0.66% |
| 2023-05-06 | $6883.90 | -11.62% | $433,669 | 10.00% |
| 2022-05-06 | $7789.22 | N/A | $394,245 | 35.99% |
Listed by: Leah Littenberg • Fine Point Homes Real Estate
Mls Name: NTREIS
Mls ID: #20923679
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.
