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 Vineyard Ln, Midlothian, TX, 76065 offers a 8.93% rental yield on a $539,990 purchase with $4,020/mo rent. Total monthly income registers $4,020/mo, and a $2,643/mo payment leaves $118/mo available for distribution. Annual cash flow reaches $1,410/yr on $177,657 to close, and return on cash invested stands at 20.85% in year one. Equity gained on principal adds $3,484/yr while 5% annual appreciation supports $149,189 over five years. Portfolio math shows five-year ROI at 109.26% and total cumulative return in cash at $194,099. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,020/mo property income against a $2,643/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.17 sqft lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2024-12-14 | Price change | $539,990 |
| 2024-12-02 | Listed for sale | $543,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jimmy Rado • David M. Weekley
Mls Name: NTREIS
Mls ID: #20788912
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.
